XML 239 R110.htm IDEA: XBRL DOCUMENT v3.25.4
Restatement of Previously Issued Financial Statements - Schedule of Restatements - Unaudited Condensed Consolidated Statements of Cash Flows (Details) - USD ($)
 9 Months Ended 12 Months Ended
Jun. 30, 2024
Sep. 30, 2023
As Previously Reported [Member]    
Cash flows from operating activities:    
Net loss $ (14,156,518) $ (2,340,661)
Adjustments to reconcile net loss to net cash used in operating activities.    
Amortization expense 323,772 431,593
Depreciation expense 3,870 103
Foreign currency translation (29,994)  
Changes in operating assets and liabilities    
Prepaid expenses 125,596 (77,215)
Advance to a related company 97,882 10,289
Deposits (43,114)  
Other receivables (47,018) (34,183)
Interests payable 17,433 23,380
Other payables (289,900)  
Accrued expenses (878,520)  
Related party payable (88,542)  
Deferred underwriting fee (2,000,000)  
Payable to directors 2,463,297  
Provision for bonus 10,154,677  
Net cash (used in) provided by operating activities (4,347,079) (290,487)
Cash flows from investing activities:    
Purchases of property and equipment (1,271,043) (1,598)
Net cash used in investing activities (1,271,043) (1,598)
Cash flows from financing activities:    
Proceeds from issuance of shares 6,260,259  
Repayment of working capital loan (555,358)  
Proceeds from long-term debt - related party  
Repayments to long-term debt - related party  
Payments of deferred merger costs  
Proceeds from the completion of reverse recapitalization  
Proceeds from PIPE investment  
Net cash provided by (used in) financing activities 5,704,901
Effect of exchange rate changes  
NET CHANGE IN CASH 86,779 (223,691)
Cash, beginning of the period 1,430 225,121
Cash, end of the period 88,209 1,430
Adjustments [Member]    
Cash flows from operating activities:    
Net loss (2,536,289) 498,762
Adjustments to reconcile net loss to net cash used in operating activities.    
Amortization expense (323,696) (431,593)
Depreciation expense (12)
Foreign currency translation 29,994  
Changes in operating assets and liabilities    
Prepaid expenses (32,110)
Advance to a related company (529)
Deposits (763)  
Other receivables (337)
Interests payable (9)
Other payables 290,000  
Accrued expenses 1,071,791  
Related party payable 88,542  
Deferred underwriting fee 2,000,000  
Payable to directors (2,463,297)  
Provision for bonus 3,645,323  
Net cash (used in) provided by operating activities 1,768,608 700,810
Cash flows from investing activities:    
Purchases of property and equipment (691)
Net cash used in investing activities (691)
Cash flows from financing activities:    
Proceeds from issuance of shares (6,260,259)  
Repayment of working capital loan 555,358  
Proceeds from long-term debt - related party 2,583,996  
Repayments to long-term debt - related party (105,988)  
Payments of deferred merger costs (919,446)  
Proceeds from the completion of reverse recapitalization 1,231  
Proceeds from PIPE investment 2,500,000  
Net cash provided by (used in) financing activities (1,645,108) (700,810)
Effect of exchange rate changes (122,809)  
NET CHANGE IN CASH
Cash, beginning of the period
Cash, end of the period
As Restated [Member]    
Cash flows from operating activities:    
Net loss (16,692,807)  
Adjustments to reconcile net loss to net cash used in operating activities.    
Amortization expense 76  
Depreciation expense 3,858  
Foreign currency translation  
Changes in operating assets and liabilities    
Prepaid expenses 93,486  
Advance to a related company 97,353  
Deposits (43,877)  
Other receivables (47,355)  
Interests payable 17,424  
Other payables 100  
Accrued expenses 193,271  
Related party payable  
Deferred underwriting fee  
Payable to directors  
Provision for bonus 13,800,000  
Net cash (used in) provided by operating activities (2,578,471)  
Cash flows from investing activities:    
Purchases of property and equipment (1,271,734)  
Net cash used in investing activities (1,271,734)  
Cash flows from financing activities:    
Proceeds from issuance of shares  
Repayment of working capital loan  
Proceeds from long-term debt - related party 2,583,996  
Repayments to long-term debt - related party (105,988)  
Payments of deferred merger costs (919,446)  
Proceeds from the completion of reverse recapitalization 1,231  
Proceeds from PIPE investment 2,500,000  
Net cash provided by (used in) financing activities 4,059,793  
Effect of exchange rate changes (122,809)  
NET CHANGE IN CASH 86,779  
Cash, beginning of the period 1,430  
Cash, end of the period $ 88,209 $ 1,430