XML 88 R67.htm IDEA: XBRL DOCUMENT v3.24.4
Unaudited Pro Forma Financial Information - Schedule of Proforma Consolidated Balance Sheet (Details) - USD ($)
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2021
Schedule of Proforma Consolidated Balance Sheet [Line Items]        
Cash $ 443,322      
Current assets 14,871,931      
Total current assets 15,315,253 $ 10,818,433    
Property, plant and equipment, net 26,568 15,920    
Right-of-use assets, net 123,446    
Other [1] 854,684      
Total Assets 16,319,951 11,388,573    
Current liabilities 2,840,810 2,186,586    
Non-current liabilities 18,925 2,430    
Total liabilities 2,859,735 2,189,016    
Ordinary shares: USD $0.001 par value per share, 500,000,000 authorized; 20,000,000 shares issued and outstanding 20,000 [2] 20,000    
Additional paid-in capital [1],[3]      
Accumulated other comprehensive loss (15,584) 6,125    
Retained earnings 13,455,800 9,173,432    
Total shareholders’ equity 13,460,216 9,199,557 $ 6,019,539 $ 2,634,595
Total liabilities and shareholders’ equity 16,319,951 $ 11,388,573    
Proforma Adjustments [Member]        
Schedule of Proforma Consolidated Balance Sheet [Line Items]        
Cash 4,882,500      
Current assets      
Total current assets 4,882,500      
Property, plant and equipment, net      
Right-of-use assets, net      
Other [1] (854,684)      
Total Assets 4,027,816      
Current liabilities      
Non-current liabilities      
Total liabilities      
Ordinary shares: USD $0.001 par value per share, 500,000,000 authorized; 20,000,000 shares issued and outstanding [2] 1,438      
Additional paid-in capital [1],[3] 4,026,379      
Accumulated other comprehensive loss      
Retained earnings      
Total shareholders’ equity 4,027,816      
Total liabilities and shareholders’ equity 4,027,816      
Proforma Balance Sheet [Member]        
Schedule of Proforma Consolidated Balance Sheet [Line Items]        
Cash 5,325,822      
Current assets 14,871,931      
Total current assets 20,197,753      
Property, plant and equipment, net 26,568      
Right-of-use assets, net 123,446      
Other [1]      
Total Assets 20,347,767      
Current liabilities 2,840,810      
Non-current liabilities 18,925      
Total liabilities 2,859,735      
Ordinary shares: USD $0.001 par value per share, 500,000,000 authorized; 20,000,000 shares issued and outstanding [2] 21,438      
Additional paid-in capital [1],[3] 4,026,379      
Accumulated other comprehensive loss (15,584)      
Retained earnings 13,455,800      
Total shareholders’ equity 17,488,032      
Total liabilities and shareholders’ equity $ 20,347,767      
[1] Deferred offering costs deducted from the proceeds of an offering.
[2] Additional shares issued $5,750,000.
[3] Underwriting Discount and Expenses $867,500.