XML 40 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
Shareholders' equity
Cumulative Effect, Period of Adoption, Adjustment
Shareholders' equity
Cumulative Effect, Period of Adoption, Adjusted Balance
Shareholders' equity
Ordinary shares
Common Class A
Cumulative Effect, Period of Adoption, Adjusted Balance
Ordinary shares
Common Class A
Ordinary shares
Common Class B
Cumulative Effect, Period of Adoption, Adjusted Balance
Ordinary shares
Common Class B
Additional Paid-in Capital
Cumulative Effect, Period of Adoption, Adjusted Balance
Additional Paid-in Capital
Statutory Reserve
Cumulative Effect, Period of Adoption, Adjusted Balance
Statutory Reserve
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjustment
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjusted Balance
Accumulated Deficit
Accumulated Other Comprehensive Loss
Cumulative Effect, Period of Adoption, Adjusted Balance
Accumulated Other Comprehensive Loss
Noncontrolling Interest
Common Class A
Common Class B
Cumulative Effect, Period of Adoption, Adjustment
Cumulative Effect, Period of Adoption, Adjusted Balance
Total
Balance at beginning (in shares) at Sep. 30, 2021         13,000,000   2,000,000                              
Balance at beginning at Sep. 30, 2021     $ 2,526,443   $ 3,250   $ 500   $ 2,922,182   $ 20,747     $ (445,024)   $ 24,788           $ 2,526,443
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                                            
Net loss     132,687                     132,687               132,687
Foreign currency translation adjustment     (248,101)                         (248,101)           (248,101)
Statutory reserve                     14,701     (14,701)                
Balance at end (in shares) at Sep. 30, 2022         13,000,000   2,000,000                              
Balance at end at Sep. 30, 2022     2,411,029   $ 3,250   $ 500   2,922,182   35,448     (327,038)   (223,313)           2,411,029
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                                            
Cash proceeds from IPO     1,900,000   $ 190       1,899,810                         $ 1,900,000
Cash proceeds from IPO (in shares)         760,000                                 760,000
Net loss     162,229                     162,229               $ 162,229
Foreign currency translation adjustment     (29,439)                         (29,439)           (29,439)
Balance at end (in shares) at Sep. 30, 2023       13,760,000 13,760,000 2,000,000 2,000,000                     13,760,000 2,000,000      
Balance at end at Sep. 30, 2023 $ (61,443) $ 4,382,376 4,443,819 $ 3,440 $ 3,440 $ 500 $ 500 $ 4,821,992 4,821,992 $ 35,448 35,448 $ (61,443) $ (226,252) (164,809) $ (252,752) (252,752)       $ (61,443) $ 4,382,376 4,443,819
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                                            
Net loss     (2,065,011)                     (2,065,011)               (2,065,011)
Foreign currency translation adjustment     36,523                         36,523           36,523
Balance at end (in shares) at Mar. 31, 2024         13,760,000   2,000,000                              
Balance at end at Mar. 31, 2024     2,353,888   $ 3,440   $ 500   4,821,992   35,448     (2,291,263)   (216,229)           2,353,888
Balance at beginning (in shares) at Sep. 30, 2023       13,760,000 13,760,000 2,000,000 2,000,000                     13,760,000 2,000,000      
Balance at beginning at Sep. 30, 2023 $ (61,443) $ 4,382,376 4,443,819 $ 3,440 $ 3,440 $ 500 $ 500 $ 4,821,992 4,821,992 $ 35,448 35,448 $ (61,443) $ (226,252) (164,809) $ (252,752) (252,752)       $ (61,443) $ 4,382,376 4,443,819
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                                            
Net loss     (1,477,813)                     (1,477,813)     $ 88,089         (1,389,724)
Foreign currency translation adjustment     66,618                         66,618           66,618
Capital contribution from non-controlling shareholder                                 2,985         $ 2,985
Balance at end (in shares) at Sep. 30, 2024         13,760,000   2,000,000                     13,760,000 2,000,000     10,000
Balance at end at Sep. 30, 2024     2,971,181   $ 3,440   $ 500   4,821,992   35,448     (1,704,065)   (186,134) 91,074         $ 3,062,255
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                                            
Cash proceeds from IPO     10,350,000           10,349,482                         10,350,000
Cash proceeds from IPO (in shares)         2,070,000                                  
Offering cost deducted to capital     (1,885,650)           (1,885,650)                         (1,885,650)
Non-controlling interest from acquisition                                 206,970         206,970
Net loss     (4,824,831)                     (4,824,831)     (73,134)         (4,897,965)
Foreign currency translation adjustment     (15,354)                         (15,354) (1)         $ (15,354)
Balance at end (in shares) at Mar. 31, 2025         15,830,000   2,000,000                     15,830,000 2,000,000     10,000
Balance at end at Mar. 31, 2025     $ 6,595,346   $ 3,958   $ 500   $ 13,285,824   $ 35,448     $ (6,528,896)   $ (201,488) $ 224,909         $ 6,820,255