XML 94 R59.htm IDEA: XBRL DOCUMENT v3.25.3
SUBSEQUENT EVENTS - Pro forma balance sheet (Details) - USD ($)
Mar. 31, 2025
Sep. 30, 2024
Mar. 31, 2024
Oct. 01, 2023
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2021
SUBSEQUENT EVENTS              
Cash $ 1,805,463 $ 410,716     $ 524,601 $ 208,206  
Restricted cash 504,058 4,564       93,499  
Accounts receivable, net 4,654,356 5,298,006     2,287,132    
Inventories, net 199,869 70,681          
Advances to vendors 1,645,537 1,124,030     1,057,682    
Prepayments and other current assets 441,534 40,990     440,527    
Deferred issuance costs   138,463     104,618    
TOTAL CURRENT ASSETS 9,250,817 7,087,450     6,314,560    
Property and equipment, net 32,764 39,707     48,876    
Operating lease right of use assets 1,153,272 13,122   $ 88,072 54,356    
Deferred tax assets, net 93,498 88,445     123,371    
TOTAL NONCURRENT ASSETS 2,182,171 141,274     226,603    
TOTAL ASSETS 11,432,988 7,228,724     6,541,163    
Accounts payable 1,766,033 2,860,703     1,153,753    
Advance from customers 1,612,363 425,116     184,222    
Accrued expenses and other liabilities 393,648 297,360     236,462    
Due to related parties   228,951          
Taxes payable 310,233 341,217     288,450    
Operating lease liabilities, current portion 1,272 13,122     41,650    
TOTAL CURRENT LIABILITIES 4,240,663 4,166,469     2,084,638    
Ordinary shares        
Additional Paid in Capital 13,285,824 4,821,992     4,821,992    
Statutory reserves 35,448 35,448     35,448    
Accumulated deficit (6,528,896) (1,704,065)     (164,809)    
Accumulated other comprehensive loss (201,488) (186,134)     (252,752)    
TOTAL SHAREHOLDERS' EQUITY 6,595,346 2,971,181     4,443,819    
Non-controlling interest 224,909 91,074          
TOTAL EQUITY 6,820,255 3,062,255 $ 2,353,888   4,443,819 $ 2,411,029 $ 2,526,443
TOTAL LIABILITIES AND EQUITY 11,432,988 7,228,724     6,541,163    
Common Class A              
SUBSEQUENT EVENTS              
Ordinary shares 3,958 3,440     3,440    
Common Class B              
SUBSEQUENT EVENTS              
Ordinary shares $ 500 500     $ 500    
Adjustment              
SUBSEQUENT EVENTS              
Cash   7,852,813          
Deferred issuance costs   (138,463)          
TOTAL CURRENT ASSETS   7,714,350          
TOTAL ASSETS   7,714,350          
Additional Paid in Capital   7,713,833          
TOTAL SHAREHOLDERS' EQUITY   7,714,350          
TOTAL EQUITY   7,714,350          
TOTAL LIABILITIES AND EQUITY   7,714,350          
Adjustment | Common Class A              
SUBSEQUENT EVENTS              
Ordinary shares   518          
Pro forma              
SUBSEQUENT EVENTS              
Cash   8,263,529          
Restricted cash   4,564          
Accounts receivable, net   5,298,006          
Inventories, net   70,681          
Advances to vendors   1,124,030          
Prepayments and other current assets   40,990          
TOTAL CURRENT ASSETS   14,801,800          
Property and equipment, net   39,707          
Operating lease right of use assets   13,122          
Deferred tax assets, net   88,445          
TOTAL NONCURRENT ASSETS   141,274          
TOTAL ASSETS   14,943,074          
Accounts payable   2,860,703          
Advance from customers   425,116          
Accrued expenses and other liabilities   297,360          
Due to related parties   228,951          
Taxes payable   341,217          
Operating lease liabilities, current portion   13,122          
TOTAL CURRENT LIABILITIES   4,166,469          
Additional Paid in Capital   12,535,825          
Statutory reserves   35,448          
Accumulated deficit   (1,704,065)          
Accumulated other comprehensive loss   (186,134)          
TOTAL SHAREHOLDERS' EQUITY   10,685,531          
Non-controlling interest   91,074          
TOTAL EQUITY   10,776,605          
TOTAL LIABILITIES AND EQUITY   14,943,074          
Pro forma | Common Class A              
SUBSEQUENT EVENTS              
Ordinary shares   3,958          
Pro forma | Common Class B              
SUBSEQUENT EVENTS              
Ordinary shares   $ 500