XML 56 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
SCHEDULE OF VIE DATA OF OPERATION (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Sep. 30, 2024
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]      
Revenue $ 356,519 $ 562,158  
Gross profit 300,836 412,811  
(Loss) income from operations (698,086) (566,996)  
Other income (expense) 47,079 32,190  
(Loss) income before income taxes (651,007) (534,806)  
Income tax expense  
Net (loss) income (651,007) (534,806) $ (1,991,747)
Parent Company [Member]      
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]      
Revenue  
Intercompany revenue  
Cost of revenue and related tax  
Gross profit  
Total operating expenses 135,349 61,724  
Intercompany operating expenses  
(Loss) income from operations (135,349) (61,724)  
Other income (expense)    
(Loss) income before income taxes (135,349) (61,724)  
Income tax expense  
Net (loss) income (135,349) (61,724)  
Non-VIE and Non-WFOE Subsidiaries Consolidated [Member]      
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]      
Revenue  
Intercompany revenue 137,778 235,043  
Cost of revenue and related tax 225 466  
Gross profit 137,553 234,577  
Total operating expenses 175,744 210,413  
Intercompany operating expenses  
(Loss) income from operations (38,191) 24,164  
Other income (expense) (362) 32  
(Loss) income before income taxes (38,553) 24,196  
Income tax expense  
Net (loss) income (38,553) 24,196  
WFOE [Member]      
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]      
Revenue  
Intercompany revenue  
Cost of revenue and related tax  
Gross profit  
Total operating expenses 7 7  
Intercompany operating expenses  
(Loss) income from operations (7) (7)  
Other income (expense)   (7)  
(Loss) income before income taxes (7) (14)  
Income tax expense  
Net (loss) income (7) (14)  
VIE and VIEs Subsidiaries Consolidated [Member]      
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]      
Revenue 356,519 562,158  
Intercompany revenue    
Cost of revenue and related tax 55,458 148,881  
Gross profit 301,061 413,277  
Total operating expenses 687,822 707,663  
Intercompany operating expenses 137,778 235,043  
(Loss) income from operations (524,539) (529,429)  
Other income (expense) 45,407 32,165  
(Loss) income before income taxes (479,132) (497,264)  
Income tax expense  
Net (loss) income (479,132) (497,264)  
Consolidation, Eliminations [Member]      
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]      
Revenue  
Intercompany revenue (137,778) (235,043)  
Cost of revenue and related tax  
Gross profit (137,778)  
Total operating expenses  
Intercompany operating expenses (137,778) (235,043)  
(Loss) income from operations  
Other income (expense) 2,034  
(Loss) income before income taxes 2,034  
Income tax expense  
Net (loss) income 2,034  
Subsidiaries [Member]      
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]      
Revenue 356,519 562,158  
Intercompany revenue  
Cost of revenue and related tax 55,683 149,347  
Gross profit 300,836 412,811  
Total operating expenses 998,922 979,807  
Intercompany operating expenses  
(Loss) income from operations (698,086) (566,996)  
Other income (expense) 47,079 32,190  
(Loss) income before income taxes (651,007) (534,806)  
Income tax expense  
Net (loss) income $ (651,007) $ (534,806)