XML 43 R33.htm IDEA: XBRL DOCUMENT
v3.25.1

Warrant Liabilities (Tables) | 6 Months Ended
--- | ---
Dec. 31, 2024
Warrant Liabilities [Abstract] |
Schedule of Fair Value of Conversion Warrant | The following table provides quantitative information regarding Level 3 fair value measurements inputs for the Company’s warrants at their measurement dates:
|  | First Closing |  |  | Second Closing |  |  | Third Closing |
Issuance Date |  | On September 24, 2024 |  |  | On October 7, 2024 |  |  | On December 12, 2024 |
Risk-free rate |  |  | 3.62 | % |  |  | 4.00 | % |  |  | 4.37 | %
Estimated volatility rate |  |  | 43.79 | % |  |  | 43.88 | % |  |  | 44.39 | %
Dividend yield |  |  | 0 | % |  |  | 0 | % |  |  | 0 | %
Spot price of underling ordinary share |  |  | 3.87 |  |  |  | 3.86 |  |  |  | 2.53 |
Exercise price |  |  | 4.71 |  |  |  | 4.47 |  |  |  | 3.25 |
Fair value of Purchase Warrant in USD |  |  | 106,000 |  |  |  | 120,000 |  |  |  | 149,000 |
Balance sheet date |  | On December 31, 2024 |
|  | First Closing |  |  | Second Closing |  |  | Third Closing |
Risk-free rate |  |  | 4.56 | % |  |  | 4.57 | % |  |  | 4.58 | %
Estimated volatility rate |  |  | 42.38 | % |  |  | 42.61 | % |  |  | 44.78 | %
Dividend yield |  |  | 0 | % |  |  | 0 | % |  |  | 0 | %
Spot price of underling ordinary share |  |  | 1.57 |  |  |  | 1.57 |  |  |  | 1.57 |
Exercise price |  |  | 2.81 |  |  |  | 2.81 |  |  |  | 2.81 |
Fair value of Purchase Warrant in USD |  |  | 51,000 |  |  |  | 48,000 |  |  |  | 80,000 |
Schedule of Unaudited Condensed Consolidated Balance Sheet | The error as of December 31, 2024 and for the six months ended December 31, 2024 is revised as below in the unaudited condensed consolidated balance sheet and unaudited condensed consolidated statements of operations and comprehensive loss.
|  | As of December 31, 2024 |
|  | As Originally |  |  |  |  |  |  |
|  | Reported |  |  | Adjustment |  |  | As Adjusted |
|  | RMB |  |  | RMB |  |  | RMB |
Convertible notes |  |  | 6,888,414 |  |  |  | (436,073 | ) |  |  | 6,452,341 |
Warrant liabilities |  |  | — |  |  |  | 1,239,814 |  |  |  | 1,239,814 |
Total Current Liabilities |  |  | 234,214,852 |  |  |  | 803,741 |  |  |  | 235,018,593 |
Total Liabilities |  |  | 241,403,183 |  |  |  | 803,741 |  |  |  | 242,206,924 |
Additional paid-in capital |  |  | 207,528,841 |  |  |  | (1,701,018 | ) |  |  | 205,827,823 |
Accumulated deficit |  |  | (133,356,964 | ) |  |  | 871,115 |  |  |  | (132,485,849 | )
Accumulated other comprehensive loss |  |  | (619,179 | ) |  |  | 26,162 |  |  |  | (593,017 | )
Total Shareholders’ Equity |  |  | 73,575,206 |  |  |  | (803,741 | ) |  |  | 72,771,465 |
Schedule of Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss |
|  | For the six months ended December 31, 2024 |
|  | As Originally |  |  |  |  |  |  |
|  | Reported |  |  | Adjustment |  |  | As Adjusted |
|  | RMB |  |  | RMB |  |  | RMB |
Interest expense, net |  |  | (1,423,313 | ) |  |  | (182,661 | ) |  |  | (1,605,974 | )
Gain on fair value change of warrant liabilities |  |  | — |  |  |  | 1,430,663 |  |  |  | 1,430,663 |
Loss on settlement of convertible notes |  |  | (4,061,543 | ) |  |  | (376,887 | ) |  |  | (4,438,430 | )
Total other expenses, net |  |  | (4,228,811 | ) |  |  | 871,115 |  |  |  | (3,357,696 | )
(Loss) Income Before Income Taxes |  |  | (424,473 | ) |  |  | 871,115 |  |  |  | 446,642 |
Net Loss |  |  | (1,515,720 | ) |  |  | 871,115 |  |  |  | (644,605 | )
Foreign currency translation adjustments |  |  | (390,307 | ) |  |  | 26,162 |  |  |  | (364,145 | )
Comprehensive loss |  |  | (1,906,027 | ) |  |  | 897,277 |  |  |  | (1,008,750 | )
Loss per share |  |  |  |  |  |  |  |  |  |  |  |
Basic |  |  | (0.05 | ) |  |  | 0.03 |  |  |  | (0.02 | )
Diluted |  |  | (0.05 | ) |  |  | 0.03 |  |  |  | (0.02 | )

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph a -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 + Details
Name: | srt_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph a -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 + Details
Name: | srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_WarrantsAndRightsNoteDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration