XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net loss $ (5,246,136) $ (228,277)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation – G&A 106,853 71,980
Depreciation – cost of revenue 91,674 72,657
Amortization of intangible asset 53,427
Straight line lease expense of operating leases 2,042,946 1,005,686
Depreciation of right-of-use finance assets 32,681 30,712
Amortization of discount and bond issuance cost 138,994
Provision of allowance for expected credit loss 33,432 28,157
Interest expense of convertible debenture 39,804
Deferred tax expense 68,022 (114,333)
Interest income (28,120)
Loss from derecognition of shares in subsidiary 73,151
Loss on disposal of property and equipment 21,540
Changes in operating assets and liabilities:    
Accounts receivable – third parties (856,634) (722,522)
Accounts receivable – related parties 376,728 (732,769)
Note receivable (65,152)  
Contract assets 10,452 (84,766)
Inventories, net (96,534)
Right of return assets (141,687)
Other receivable – related parties (24,028) 328,820
Prepayment and other deposit – third parties (241,567) (12,377)
Accounts payables – third parties 1,332,359 699,644
Accounts payables – related parties (162,485) (137,691)
Contract liabilities 15,355
Accrued expense and other payables 1,072,789 468,284
Refund liabilities 77,235
Tax payable 233,078 46,996
Operating lease liabilities (1,540,032) (846,992)
Net cash used in operating activities (2,655,006) (53,640)
Cash flows from investing activities:    
Purchase of property and equipment (49,816)
Payment for leasehold improvement (101,088)
Net cash payment for asset acquisition (552,721)
Cash acquired from assets acquisition 276,365
Loan to related parties (277,741)
Interest received from loan to a third party 16,740  
Payment made for investment in other entity (29,906)
Net cash outflow from deconsolidation of a subsidiary (Appendix A) (48,893)
Net cash used in investing activities (688,261) (78,799)
Cash flows from financing activities:    
Proceeds from loans 1,017,919 400,000
Repayment of loans (533,440) (214,986)
Net proceeds from issuance of convertible debentures 1,170,513
Repayment of principal of convertible debentures (296,852)
Proceeds from a loan from a related party 124,176
Repayment of equipment and vehicle loans (115,699) (119,964)
Principal payment of finance lease liabilities (30,779) (29,628)
Payment for deferring offering cost (170,000)
Proceeds from initial public offering, net of share issuance costs 5,351,581
Proceeds from a private placement, net of share issuance costs 2,999,700
Advances to related parties (715,309) (23,969)
Proceeds from shareholders 237,302
Repayment to shareholders (805,345)
Net cash provided by (used in) financing activities 8,166,465 78,755
Effect of exchange rate changes on cash 9,312 3,216
Net increase (decrease) in cash 4,832,510 (50,468)
Cash, beginning of the period 123,550 174,018
Cash, end of the period 4,956,060 123,550
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Cash paid for income tax 2,415
Cash paid for interest 176,679 31,161
SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES    
Deferred offering costs within due to shareholders 860,979
Deferred offering costs within accrued expense and other payables 541,819
Property additions included in loan payable 102,235
Property disposal through loan payable 93,770
Right of use assets obtained in exchange for operating lease obligations 1,451,938 2,094,498
Right of use assets obtained in exchange for finance lease obligation 89,003 19,982
Additions to property and equipment through accounts payable and other payable 20,552
Additions to leasehold improvement through accounts payable and other payable 84,794
Due to shareholder offset against due from related parties 311,185
Due to shareholder offset against loan receivables from a third party $ 243,982
APPENDIX A – Net cash outflow from deconsolidation of a subsidiary    
Working capital, net   29,812
Investment in other entity recognized   (15,741)
Elimination of NCl at deconsolidation of a subsidiary   10,187
Loss from deconsolidation of a subsidiary   (73,151)
Cash   $ (48,893)