XML 96 R61.htm IDEA: XBRL DOCUMENT v3.25.3
SUBSEQUENT EVENTS - Pro forma statements of operations and comprehensive loss (Details) - USD ($)
 6 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2022
SUBSEQUENT EVENTS          
Revenues $ 3,654,410 $ 3,766,192 $ 10,101,647 $ 11,089,528 $ 9,257,607
Cost of revenues (3,349,020) (3,182,743) (7,786,717) (8,729,856) (6,216,774)
Gross Profit 305,390 583,449 2,314,930 2,359,672 3,040,833
Operating expenses:          
Selling and marketing (468,864) (207,160) (385,513) (606,927) (1,298,462)
General and administrative (3,979,733) (397,873) (703,233) (798,233) (865,690)
Research and development (1,039,528) (2,213,377) (2,515,015) (567,809) (828,311)
Total operating expenses (5,488,125) (2,818,410) (3,603,761) (1,972,969) (2,992,463)
Loss from operations (5,182,735) (2,234,961) (1,288,831) 386,703 48,370
Other (expense) income:          
Interest income (expense), net (2,939) 210 209 (4,558) (8,572)
Other (expense) income, net (1,281) (9,673) (14,791) 37,415 24,353
Total other (expense) income, net 185,443 (9,463) (14,582) 32,857 15,781
Loss before income taxes (4,997,292) (2,244,424) (1,303,413) 419,560 64,151
Income tax benefit 99,327 179,413 (86,311) (257,331) 68,536
Net loss (4,897,965) (2,065,011) (1,389,724) 162,229 132,687
Less: net income attributable to non-controlling interests     (88,089)    
Net (loss) income attributable to shareholders     (1,477,813) 162,229 132,687
Other comprehensive income          
Net loss (4,897,965) (2,065,011) (1,389,724) 162,229 132,687
Foreign currency translation adjustment (15,354) 36,523 66,618 (29,439) (248,101)
Comprehensive loss (4,913,319) (2,028,488) (1,323,106) 132,790 (115,414)
Less: Comprehensive loss attributable to non-controlling interests 73,134   (88,089)    
Comprehensive loss attributable to shareholders $ (4,840,185) $ (2,028,488) $ (1,411,195) $ 132,790 $ (115,414)
Loss per share          
Basic (in dollars per share) $ (0.29) $ (0.13) $ (0.09) $ 0.01 $ 0.01
Diluted (in dollars per share) $ (0.29) $ (0.13) $ (0.09) $ 0.01 $ 0.01
Basic (in shares) 16,927,527 15,760,000 15,760,000 15,020,822 15,000,000
Diluted (in shares) 16,927,527 15,760,000 15,760,000 15,020,822 15,000,000
Adjustment          
Loss per share          
Basic (in shares)     2,070,000    
Diluted (in shares)     2,070,000    
Pro forma          
SUBSEQUENT EVENTS          
Revenues     $ 10,101,647    
Cost of revenues     (7,786,717)    
Gross Profit     2,314,930    
Operating expenses:          
Selling and marketing     (385,513)    
General and administrative     (703,233)    
Research and development     (2,515,015)    
Total operating expenses     (3,603,761)    
Loss from operations     (1,288,831)    
Other (expense) income:          
Interest income (expense), net     209    
Other (expense) income, net     (14,791)    
Total other (expense) income, net     (14,582)    
Loss before income taxes     (1,303,413)    
Income tax benefit     (86,311)    
Net loss     (1,389,724)    
Less: net income attributable to non-controlling interests     (88,089)    
Net (loss) income attributable to shareholders     (1,477,813)    
Other comprehensive income          
Net loss     (1,389,724)    
Foreign currency translation adjustment     66,618    
Comprehensive loss     (1,323,106)    
Less: Comprehensive loss attributable to non-controlling interests     (88,089)    
Comprehensive loss attributable to shareholders     $ (1,411,195)    
Loss per share          
Basic (in dollars per share)     $ (0.08)    
Diluted (in dollars per share)     $ (0.08)    
Basic (in shares)     17,830,000    
Diluted (in shares)     17,830,000