XML 56 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information (Tables)
9 Months Ended
Mar. 31, 2025
Segment Information [Abstract]  
Schedule of Other Significant Items

The following tables summarize the Company’s segment information for the three months ended March 31, 2025 and 2024 and for the nine months ended March 31, 2025 and 2024.

 

   For the Three Months Ended
March 31, 2025
 
   ZCITY Platform   Customized Software development service   Total 
   (Unaudited)   (Unaudited)   (Unaudited) 
Revenue from external customers  $63,915   $602,606   $666,521 
                
Less:               
Cost of revenue   46,346    133,892    180,238 
Segment gross profit  $17,569   $468,714    486,283 
                
Less:               
Advertising   2,894    -    2,894 
Payment transaction fee   2,575    -    2,575 
Other marketing expense   2,496    -    2,496 
Salaries   80,155    -    80,155 
Depreciation and amortization   69,125    115,467    184,592 
Office expense   1,774    2,964    4,738 
Research and development   5,343    -    5,343 
Unrealized holding loss on marketable securities   501,848    -    501,848 
Interest expense   230    385    615 
Segment (loss) income   (648,871)   349,898    (298,973)
                
Reconciliation of profit or loss               
Less: Unallocated amounts               
Professional fees             58,174 
D&O insurance             11,329 
Stock based compensation             70,000 
Other corporate expenses             83,317 
Change in fair value of derivative liabilities             (1,781,758)
Net income loss before income taxes            $1,259,965 

 

   For the Three Months Ended
March 31, 2024
 
   ZCITY
Platform
   Customized Software development service   Total 
   (Unaudited)   (Unaudited)   (Unaudited) 
Revenue from external customers  $1,596,129   $
         -
   $1,596,129 
                
Less:               
Cost of revenue   1,379,123    
-
    1,379,123 
Segment gross profit   217,006    
-
    217,006 
                
Less:               
Advertising   231,915    
-
    231,915 
Payment transaction fee   28,047    
-
    28,047 
Other marketing expense   32,291    
-
    32,291 
Salaries   366,815    
-
    366,815 
Depreciation and amortization   236,277    
-
    236,277 
Office expense   44,774    
-
    44,774 
Research and development   181,502    
-
    181,502 
Unrealized holding loss on marketable securities   346,705    
-
    346,705 
Interest expense   2,572    
-
    2,572 
Segment loss  $(1,253,892)  $
-
    (1,253,892)
                
Reconciliation of profit or loss               
Less: Unallocated amounts               
Professional fees             297,625 
D&O insurance             58,048 
Other corporate expenses             103,750 
Net loss before income taxes            $(1,713,315)
   For the Nine Months Ended
March 31, 2025
 
   ZCITY Platform   Customized Software development service   Total 
   (Unaudited)   (Unaudited)   (Unaudited) 
Revenue from external customers  $573,184   $602,606   $1,175,790 
                
Less:               
Cost of revenue   159,492    133,892    293,384 
Segment gross profit  $413,692   $468,714    882,406 
                
Less:               
Advertising   97,597    -    97,597 
Payment transaction fee   16,347    -    16,347 
Other marketing expense   11,437    -    11,437 
Salaries   451,877    -    451,877 
Depreciation and amortization   617,510    115,467    732,977 
Office expense   41,662    2,964    44,626 
Research and development   85,688    -    85,688 
Unrealized holding loss on marketable securities   169,183    -    169,183 
Interest expense   2,598    385    2,983 
Segment loss   (1,080,207)   349,898    (730,309)
                
Reconciliation of profit or loss               
Less: Unallocated amounts               
Professional fees             547,748 
D&O insurance             48,368 
Stock based compensation             210,000 
Other corporate expenses             147,575 
Change in fair value of derivative liabilities             (1,781,758)
Net loss before income taxes            $97,757 

 

   For the Nine Months Ended
March 31, 2024
 
   ZCITY
Platform
   Customized Software development service   Total 
   (Unaudited)   (Unaudited)   (Unaudited) 
Revenue from external customers  $21,773,829   $
       -
   $21,773,829 
                
Less:               
Cost of revenue   21,048,586    
-
    21,048,586 
Segment gross profit  $725,243   $
-
    725,243 
                
Less:               
Advertising   1,148,729    
-
    1,148,729 
Payment transaction fee   295,582    
-
    295,582 
Other marketing expense   120,585    
-
    120,285 
Salaries   1,056,755    
-
    1,056,755 
Depreciation and amortization   451,803    
-
    451,803 
Office expense   345,897    
-
    345,897 
Research and development   402,130    
-
    402,130 
Unrealized holding loss on marketable securities   699,140    
-
    699,140 
Interest expense   72,014    
-
    72,014 
Segment loss   (3,867,092)   
-
    (3,867,092)
                
Reconciliation of profit or loss               
Less: Unallocated amounts               
Professional fees             985,841 
D&O insurance             213,673 
Other corporate expenses             273,930 
Other (income) from software developing service, net of cost             (675,131)
Amortization of debt discount             358,284 
Net loss before income taxes            $(5,023,689)
Schedule of Other Significant Items
   For the Three Months Ended
March 31, 2025
 
   ZCITY Platform   Customized Software development service   Total 
   (Unaudited)   (Unaudited)   (Unaudited) 
Interest expense  $230   $385   $615 
Depreciation and amortization  $69,125   $115,467   $184,592 
Capital expenditure  $1,801   $
-
   $1,801 

 

   For the Three Months Ended
March 31, 2024
 
   ZCITY Platform   Customized Software development service   Total 
   (Unaudited)   (Unaudited)   (Unaudited) 
Interest expense  $2,572   $
   -
   $2,572 
Depreciation and amortization  $236,277   $
-
   $236,277 
Capital expenditure  $578   $
-
   $578 

 

   For the Nine Months Ended
March 31, 2025
 
   ZCITY Platform   Customized Software development service      Total 
   (Unaudited)   (Unaudited)      (Unaudited) 
Interest expense  $2,598   $385      $2,983 
Depreciation and amortization  $617,510   $115,467      $732,977 
Capital expenditure  $4,547   $
-
      $4,547 

 

   For the Nine Months Ended
March 31, 2024
 
   ZCITY Platform   Customized Software development service   Total 
   (Unaudited)   (Unaudited)   (Unaudited) 
Interest expense  $72,014   $
-
   $72,014 
Depreciation and amortization  $451,803   $
-
   $451,803 
Capital expenditure  $15,029   $
-
   $15,029