XML 24 R5.htm IDEA: XBRL DOCUMENT v3.25.4
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:        
Net loss $ (919,555) $ 354,715 $ (4,783,013) $ (3,187,774)
Adjustments to reconcile net loss to net cash used in operating activities        
Depreciation of property, plant and equipment 55,159 70,230 248,940 417,517
Amortization 25,714 25,714 102,857 115,359
Stock-based compensation-nonemployee 292,691 272,005 1,341,373 252,369
Stock-based compensation-employee 69,108 106,585 432,246 135,679
Stock-based compensation-director 8,345 0 5,534 0
Finance cost interest element of promissory notes (non-cash) 0 84,718 84,718 103,380
Operating lease expense 14,294 7,060 42,848 28,240
Unrealized foreign exchange gain (17,339) (718,701) (582,034) 0
Gain from insurance claim 0 (481,513) (481,513) 0
Gain from disposal of asset held for sale 0 (5,606) 2,877 0
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
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 0 (120,776) (121,278) (81,427)
Other receivables and deposits (371) (11,835) (34,867) (22,918)
Prepayments 3,369 (13,089) (20,098) (6,656)
Inventories 446 40,500 32,733 (235,677)
Accounts payables (4,862) (13,118) (44,368) 19,725
Accrued liabilities and other payables (191,085) (26,745) 277,467 (38,160)
Advanced from director (101,792) 19,602 205,581 (5,472)
Advanced from/to related parties 136 (86,330) (61,206) 30,640
Repayment of operating lease liabilities (12,109) (7,060) (38,442) (28,240)
Net cash used in operating activities (777,851) (503,644) (3,410,771) (2,087,990)
Cash flows from investing activities:        
Proceeds from disposal of assets held for sale 0 559,450 943,300 0
Proceeds from insurance recoveries 0 541,221 541,221 0
Withdrawal of deposit with bank 500,000 250,000    
Withdrawal of deposit with bank     750,000 0
Proceeds from disposal of property, plant and equipment     947,995 0
Shares issuance for employee compensation 0 106,585    
Placement of deposit with bank     0 (2,000,000)
Purchase of property, plant and equipment     (378) (16,646)
Net cash provided by investing activities 500,000 1,350,671 3,182,138 (2,016,646)
Cash flows from financing activities:        
Repayments to lease liabilities 0 (579,137) (712,140) (138,156)
Proceeds from issuance of common stock and common stock to be issued 448,000 584,000 1,983,000 4,108,379
Proceeds of bank loan     0 50,000
Repayment of bank loan     (211,440) (29,560)
Advanced from other payables     0 136,983
Refund from cancellation of common stock     (80,000) 0
Net cash provided by financing activities 448,000 4,863 979,420 4,127,646
Net change in cash and cash equivalents 170,149 851,890 750,787 23,010
Foreign currency translation adjustment (15,722) (6,838) (8,812) 55,718
Net change in cash and cash equivalents 154,427 845,052 741,975 78,728
CASH AND CASH EQUIVALENTS, AT BEGINNING OF PERIOD 1,021,112 279,137 279,137 200,409
CASH AND CASH EQUIVALENTS, AT END OF PERIOD 1,175,539 1,124,189 1,021,112 279,137
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Cash paid for income taxes 0 0 0 0
Cash paid for interest $ 0 9,010 16,247 59,566
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Share issuance for employee compensation   $ 106,585 392,903 $ 0
Promissory Note to related party settled by Company's restricted Common Stock     $ 675,888