XML 134 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statements of Change in Shareholders’ Equity (Deficit) - USD ($)
Preferred Share
Ordinary Share
Class A
Ordinary Share
Class B
Ordinary Share
Additional paid-in Capital (Restated)
Accumulated Deficit (Restated)
Accumulated other comprehensive income (loss)
Total
BALANCE at Sep. 30, 2022 $ 13,775   $ 587,499 $ (6,141,691) $ (69,995) $ (5,610,412)
BALANCE (in Shares) at Sep. 30, 2022 137,750,000            
Net loss   (1,841,899) (1,841,899)
Foreign currency translation   123,998 123,998
BALANCE at Sep. 30, 2023 $ 13,775 $ 13,775 [1] 587,499 (7,983,590) 54,003 (7,328,313)
BALANCE (in Shares) at Sep. 30, 2023 137,750,000   2,295,833 [1]        
Net loss       (405,129) (405,129)
Foreign currency translation       (164,851) (164,851)
BALANCE at Dec. 31, 2023       $ 13,775 [1] 587,499 (8,388,719) (110,848) (7,898,293)
BALANCE (in Shares) at Dec. 31, 2023 [1]       2,295,833        
BALANCE at Sep. 30, 2023 $ 13,775 $ 13,775 [1] 587,499 (7,983,590) 54,003 (7,328,313)
BALANCE (in Shares) at Sep. 30, 2023 137,750,000   2,295,833 [1]        
Net loss               (16,692,807)
Foreign currency translation               (194,321)
BALANCE at Jun. 30, 2024       $ 14,674 [1] 9,353,861 (24,676,397) (140,318) (15,448,180)
BALANCE (in Shares) at Jun. 30, 2024 [1]       2,445,647        
BALANCE at Sep. 30, 2023 $ 13,775 $ 13,775 [1] 587,499 (7,983,590) 54,003 (7,328,313)
BALANCE (in Shares) at Sep. 30, 2023 137,750,000   2,295,833 [1]        
Issuance of ordinary shares upon completion of reverse recapitalization $ 669   (3,474,433) (3,473,764)
Issuance of ordinary shares upon completion of reverse recapitalization (in Shares)   6,688,806            
Issuance of ordinary shares for PIPE investment $ 25   2,499,975 2,500,000
Issuance of ordinary shares for PIPE investment (in Shares)   250,000            
Loan payment converted to shares $ 205   8,199,795 8,200,000
Loan payment converted to shares (in Shares)   2,050,000            
Net loss   (17,815,307) (17,815,307)
Foreign currency translation   (341,340) (341,340)
BALANCE at Sep. 30, 2024 $ 14,674 $ 14,674 [1] 7,812,836 (25,798,897) (287,337) (18,258,724)
BALANCE (in Shares) at Sep. 30, 2024 146,738,806   2,445,647 [1]        
BALANCE at Dec. 31, 2023       $ 13,775 [1] 587,499 (8,388,719) (110,848) (7,898,293)
BALANCE (in Shares) at Dec. 31, 2023 [1]       2,295,833        
Issuance of ordinary shares upon completion of reverse recapitalization       $ 669 (1,933,408) (1,932,739)
Issuance of ordinary shares upon completion of reverse recapitalization (in Shares)       111,480        
Issuance of ordinary shares for PIPE investment       $ 25 2,499,975 2,500,000
Issuance of ordinary shares for PIPE investment (in Shares)       4,167        
Loan payment converted to shares       $ 205 8,199,795 8,200,000
Loan payment converted to shares (in Shares)       34,167        
Net loss         (14,269,147) (14,269,147)
Foreign currency translation         (9,118) (9,118)
BALANCE at Mar. 31, 2024       $ 14,674 [1] 9,353,861 (22,657,866) (119,966) (13,409,297)
BALANCE (in Shares) at Mar. 31, 2024 [1]       2,445,647        
Net loss       (2,018,531) (2,018,531)
Foreign currency translation       (20,352) (20,352)
BALANCE at Jun. 30, 2024       $ 14,674 [1] 9,353,861 (24,676,397) (140,318) (15,448,180)
BALANCE (in Shares) at Jun. 30, 2024 [1]       2,445,647        
BALANCE at Sep. 30, 2024 $ 14,674 $ 14,674 [1] 7,812,836 (25,798,897) (287,337) (18,258,724)
BALANCE (in Shares) at Sep. 30, 2024 146,738,806   2,445,647 [1]        
Sales of ordinary shares       $ 65 989,762 989,827
Sales of ordinary shares (in Shares)       10,885        
Net loss       (689,155) (689,155)
Foreign currency translation       226,818 226,818
BALANCE at Dec. 31, 2024       $ 14,739 [1] 8,802,598 (26,488,052) (60,519) (17,731,234)
BALANCE (in Shares) at Dec. 31, 2024 [1]       2,456,532        
BALANCE at Sep. 30, 2024 $ 14,674 $ 14,674 [1] 7,812,836 (25,798,897) (287,337) (18,258,724)
BALANCE (in Shares) at Sep. 30, 2024 146,738,806   2,445,647 [1]        
Net loss               (22,768,135)
Foreign currency translation               52,674
BALANCE at Jun. 30, 2025       $ 14,804 [1] 29,743,558 (48,567,032) (234,663) (19,043,333)
BALANCE (in Shares) at Jun. 30, 2025 [1]       2,467,337        
BALANCE at Dec. 31, 2024       $ 14,739 [1] 8,802,598 (26,488,052) (60,519) (17,731,234)
BALANCE (in Shares) at Dec. 31, 2024 [1]       2,456,532        
Net loss       (577,023) (577,023)
Foreign currency translation       (26,182) (26,182)
BALANCE at Mar. 31, 2025       $ 14,739 [1] 8,802,598 (27,065,075) (86,701) (18,334,439)
BALANCE (in Shares) at Mar. 31, 2025 [1]       2,456,532        
Issuance of ordinary shares to underwriter       $ 65 1,540,960 1,541,025
Issuance of ordinary shares to underwriter (in Shares)       10,754        
Issuance of warrants       19,400,000 19,400,000
Additional ordinary shares of round-up adjustment due to share consolidation      
Additional ordinary shares of round-up adjustment due to share consolidation (in Shares)       51        
Net loss       (21,501,957) (21,501,957)
Foreign currency translation       (147,962) (147,962)
BALANCE at Jun. 30, 2025       $ 14,804 [1] $ 29,743,558 $ (48,567,032) $ (234,663) $ (19,043,333)
BALANCE (in Shares) at Jun. 30, 2025 [1]       2,467,337        
[1] Giving retroactive effect to reverse recapitalization effected on March 14, 2024 to reflect exchange ratio of approximately 55.1 as described in Note 4 and share combination at a ratio of one-for-sixty effected on August 25, 2025 as described in Note 1.