XML 32 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Unaudited Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity - USD ($)
Ordinary Shares
Previously Reported
Ordinary Shares
Class A
Ordinary Shares
Class B
Ordinary Shares
Treasury Shares
Additional paid-in capital
Previously Reported
Additional paid-in capital
Retained earnings
Previously Reported
Retained earnings
Statutory reserve
Previously Reported
Statutory reserve
Accumulated other comprehensive income(loss)
Previously Reported
Accumulated other comprehensive income(loss)
Previously Reported
Total
Balance (in Shares) at Sep. 30, 2021       20,000,000                      
Balance at Sep. 30, 2021       $ 5,000     $ 119,301   $ 1,650,254     $ (48,655)   $ 1,725,900
Net loss             1,066,375     $ 1,066,375 1,066,375
Foreign currency translation adjustment                 (57,722)   (57,722)
Balance (in Shares) at Sep. 30, 2022 20,000,000                            
Balance at Sep. 30, 2022 $ 5,000         $ 119,301   $ 2,716,629     $ (106,377)   2,734,553  
Net loss             (652,728)     (652,728) (652,728)
Contribution from shareholders           1,430,612         1,430,612
Statutory reserve             (11,348)   11,348    
Foreign currency translation adjustment                 (15,524)   (15,524)
Balance (in Shares) at Sep. 30, 2023 20,000,000     2,000,000                      
Balance at Sep. 30, 2023 $ 5,000     $ 5,000   1,549,913 1,549,913 2,052,553 2,052,553 11,348 11,348 (121,901) (121,901) 3,496,913 3,496,913
Net loss             (1,405,766)       (1,405,766)
Net Proceeds from the initial public offering (in Shares)       150,000                      
Net Proceeds from the initial public offering       $ 375     4,164,364         4,164,739
Foreign currency translation adjustment                 (10,107)   (10,107)
Balance (in Shares) at Mar. 31, 2024       2,150,000                      
Balance at Mar. 31, 2024       $ 5,375     5,714,277   646,787   11,348   (132,008)   6,245,779
Balance (in Shares) at Sep. 30, 2023 20,000,000     2,000,000                      
Balance at Sep. 30, 2023 $ 5,000     $ 5,000   $ 1,549,913 1,549,913 $ 2,052,553 2,052,553 $ 11,348 11,348 $ (121,901) (121,901) 3,496,913 3,496,913
Net loss             (439,336)     $ (439,336) (439,336)
Net Proceeds from the initial public offering (in Shares)       1,500,000                      
Net Proceeds from the initial public offering       $ 375     4,041,683         4,042,058
Foreign currency translation adjustment                 (74,851)   (74,851)
Balance (in Shares) at Sep. 30, 2024   2,150,000   21,500,000                      
Balance at Sep. 30, 2024   $ 5,375 $ 5,375     5,591,596   1,613,217   11,348   (196,752)   7,024,784
Balance (in Shares) at Sep. 30, 2024                            
Net loss           (3,087,359)       (3,087,359)
Pre-delivery shares related to the issuance of convertible notes (in Shares)   930,000                          
Pre-delivery shares related to the issuance of convertible notes   $ 2,325       1,764,675         1,767,000
Stock-based compensation (Class B) (in Shares)     500,000                        
Stock-based compensation (Class B)   $ 1,250       1,207,750         1,209,000
Repurchase of Class A Shares by issuing Class B Shares (in Shares)     200,000                        
Repurchase of Class A Shares by issuing Class B Shares   $ 500              
Repurchase of Class A Shares by issuing Class B Shares (in Shares)         (500)                    
Foreign currency translation adjustment               28,114   28,114
Balance (in Shares) at Mar. 31, 2025   3,080,000 700,000                        
Balance at Mar. 31, 2025   $ 7,700 $ 1,750       $ 8,564,021   $ (1,474,142)   $ 11,348   $ (168,638)   $ 6,941,539
Balance (in Shares) at Mar. 31, 2025         (500)