XML 36 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2023
Cash Flows from Operating Activities:      
Net loss $ (6,315,385) $ (8,770,044) $ (354,111)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation and amortization 980,202 1,398,862 1,702,331
Impairment of inventories 24,116 564,020 133,218
Provision for bad debts (reversal of provision) 195,958 157,765 (116,846)
Impairment of PPE 128,017
Loss (gain) on disposal of property, plant and equipment 305,523 (88,241) (1,949)
Changes in operating assets and liabilities:      
Deferred tax assets 166,073 67,808 (106,103)
Accounts receivable 2,240,000 688,284 6,690,275
Prepayments, other receivables and other assets (283,604) (58,196) (476,360)
Inventories 2,189,216 1,284,158 3,408,444
Prepaid tax 160,504 (264,989)
Right-of-use assets 312,426 (419,957) 777,309
Lease obligation (255,814) 501,745 (683,205)
Accounts payable (99,359) 250,488 (1,586,850)
Other payables and accrued liabilities (1,624,132) 1,248,316 (226,444)
Tax payable 211,520 (6,352) (342,621)
Related party balances – trade nature (54,650) (659,678) (707,311)
Net Cash (Used in) Provided by Operating Activities (1,719,389) (4,106,011) 8,109,777
Cash Flows from Investing Activities:      
Purchases of property, plant and equipment (2,023,740) (2,376,967) (186,565)
Prepayment land cost 183,460
Proceeds from disposal of property, plant and equipment 289,170 162,902
Purchase of intangible assets (3,194) (29,458) (29,955)
Net Cash (Used in) by Investing Activities (1,554,304) (2,243,523) (216,520)
Cash Flows from Financing Activities:      
Net proceeds from issuance of ordinary shares 4,227,000
Repayment of bank borrowings (10,962,402) (22,049,203) (18,662,822)
Proceeds from bank borrowings 11,522,309 14,188,856 16,235,091
Net Cash Provided by (Used in) Financing Activities 559,907 (7,860,347) 1,799,269
Effect of Exchange Rate Changes on Cash and Cash Equivalents 144,263 (20,158) (1,563,355)
Net (Decrease) Increase in Cash and Cash Equivalents (2,569,523) (14,230,038) 8,129,171
Cash, Cash Equivalents and Restricted Cash - Beginning of Year 13,346,584 27,576,622 19,447,451
Cash, Cash Equivalents and Restricted Cash - End of Year 10,777,061 13,346,584 27,576,622
Supplemental Disclosure of Cash Flow Information:      
Cash paid for interest (344,757) (850,614) (684,358)
Cash returned (paid) for income taxes 97,428 (593,569) (614,026)
Supplemental significant non-cash financing activities:      
Waiver of amounts due to shareholders
Recapitalization - transfer out of retained earnings
Recapitalization - transfer into additional paid in capital
Prepaid offering costs net off with additional paid-in capital $ 515,952