XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Jun. 30, 2025
CURRENT ASSETS    
Cash $ 1,641,438 $ 4,956,060
Note receivable 65,152
Contract assets 68,912 119,054
Inventories, net 124,336 96,534
Right of return asset 71,518 141,687
Total current assets 21,210,979 10,278,926
NON-CURRENT ASSETS    
Long- term investment 15,741 15,741
Property and equipment at cost, net of accumulated depreciation 362,802 389,421
Intangible assets, net 322,698 365,440
Right of use operating lease assets 2,212,464 3,158,202
Right of use financing lease assets 76,597 93,797
Deposit and prepayment 98,927 103,934
Total non-current assets 3,089,229 4,126,535
TOTAL ASSETS 24,300,208 14,405,461
CURRENT LIABILITIES    
Accrued liabilities and other payables 2,509,295 2,119,994
Current portion of obligations under operating leases 1,314,019 2,323,290
Current portion of obligations under financing leases 42,273 47,035
Loans payable, current 2,325,149 1,300,112
Contract liabilities 50,783 15,355
Tax payable 407,709 312,903
Amounts due to shareholders 174,626
Convertible debts - current 97,162 910,675
Refund liabilities 148,996 77,235
Total current liabilities 10,429,632 9,666,053
NON-CURRENT LIABILITIES    
Loans payable, non-current 117,064 60,398
Deferred tax liabilities 59,606 83,100
Obligations under operating leases, non-current 1,336,300 1,559,782
Obligations under financing leases, non-current 54,739 66,267
Total non-current liabilities 1,691,885 1,893,723
TOTAL LIABILITIES 12,121,517 11,559,776
Commitments and Contingencies
EQUITY    
Common stocks, $0.0001 par value, 200,000,000 shares authorized, 34,427,559 and 10,500,000 issued and outstanding as of December 31, 2025 and June 30, 2025, respectively 3,443 1,050
Subscription receivable (2,530,508)
Additional paid-in capital 22,681,315 8,084,275
Statutory reserve 86,099 63,416
Deficits (8,278,951) (5,315,371)
Accumulated other comprehensive income 217,293 12,315
Total equity 12,178,691 2,845,685
TOTAL LIABILITIES AND EQUITY 24,300,208 14,405,461
Third Party    
CURRENT ASSETS    
Accounts receivable 3,744,551 2,895,580
Prepayment, deposit and other receivable – third parties 6,793,122 449,977
Loan receivable 6,860,622 11,380
CURRENT LIABILITIES    
Accounts payables 2,899,042 2,494,217
Related Party    
CURRENT ASSETS    
Accounts receivable 443,941 396,331
Other receivable – related party 1,075,998 869,430
Loan receivable 386,541 277,741
CURRENT LIABILITIES    
Accounts payables 200,434 65,237
Amounts due to a related party 260,144
NON-CURRENT LIABILITIES    
Loan payable to a related party $ 124,176 $ 124,176