XML 40 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net loss $ (4,783,013) $ (3,187,774)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation of property, plant and equipment 248,940 417,517
Amortization 102,857 115,359
Stock-based compensation-nonemployee 1,341,373 252,369
Stock-based compensation-employee 432,246 135,679
Stock-based compensation-director 5,534 0
Finance cost interest element of promissory notes (non-cash) 84,718 103,380
Operating lease expense 42,848 28,240
Deposit paid for acquisition of subsidiary written off 0 21,316
Impairment on accounts receivable 0 27,481
Impairment on other receivables 0 29,842
Impairment on property, plant and equipment 137,632 134,042
Impairment on advance to supplier 0 177,200
Impairment on assets held for sale 5,866 0
Write down of inventories 0 15,587
Unrealized foreign exchange gain (582,034) 0
Gain from insurance claim (481,513) 0
Loss on disposal of asset held for sale 2,877 0
Gain on disposal of property, plant and equipment (164,624) 0
Inventories written off 0 5,978
Property, plant and equipment written off 0 3,979
Change in operating assets and liabilities:    
Accounts receivable (121,278) (81,427)
Other receivables and deposits (34,867) (22,918)
Prepayments (20,098) (6,656)
Inventories 32,733 (235,677)
Accounts payables (44,368) 19,725
Accrued liabilities and other payables 277,467 (38,160)
Advanced from director 205,581 (5,472)
Advanced from/to related parties (61,206) 30,640
Repayment of operating lease liabilities (38,442) (28,240)
Net cash used in operating activities (3,410,771) (2,087,990)
Cash flows from investing activities:    
Proceeds from disposal of assets held for sale 943,300 0
Proceeds from disposal of property, plant and equipment 947,995 0
Proceeds from insurance recoveries 541,221 0
Withdrawal of deposit with bank 750,000 0
Placement of deposit with bank 0 (2,000,000)
Purchase of property, plant and equipment (378) (16,646)
Net cash provided by (used in) investing activities 3,182,138 (2,016,646)
Cash flows from financing activities:    
Repayment to lease liabilities (712,140) (138,156)
Proceeds of bank loan 0 50,000
Repayment of bank loan (211,440) (29,560)
Advanced from other payables 0 136,983
Proceeds from issuance of common stock and common stock to be issued 1,983,000 4,108,379
Refund from cancellation of common stock (80,000) 0
Net cash provided by financing activities 979,420 4,127,646
Net change in cash and cash equivalent 750,787 23,010
Foreign currency translation adjustment (8,812) 55,718
Net change in cash and cash equivalents 741,975 78,728
CASH AND CASH EQUIVALENTS, AT BEGINNING OF YEAR 279,137 200,409
CASH AND CASH EQUIVALENTS, AT END OF YEAR 1,021,112 279,137
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for income taxes 0 0
Cash paid for interest 16,247 59,566
SUPPLEMENTAL NONCASH DISCLOSURE:    
Share issuance for employee compensation 392,903 $ 0
Promissory Note to related party settled by Company's restricted Common Stock $ 675,888