XML 36 R22.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY (Unaudited)
12 Months Ended
Jul. 31, 2025
Condensed Financial Information Disclosure [Abstract]  
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY (Unaudited)

NOTE 11 — CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY (Unaudited)

 

The Company performed a test on the restricted net assets of its consolidated subsidiaries in accordance with Rule 4-08(e)(3) of Regulation S-X promulgated by the SEC, “General Notes to Financial Statements” and concluded that it was applicable and the Company is required to disclose the required financial statement information for the parent company.

 

The subsidiaries did not pay any dividends to the parent during the periods presented. For the purpose of presenting parent only financial information, the Company records its investment in its subsidiaries under the equity method of accounting. Such investments are presented on the separate parent only balance sheets as “investment in subsidiaries” and the income (loss) of the subsidiaries is presented as “share of income (loss) of subsidiaries.” Certain information and footnote disclosures generally included in financial statements prepared in accordance with U.S. GAAP have been condensed or are not required.

 

PARENT COMPANY BALANCE SHEET

 

        
   July 31,   July 31, 
   2025   2024 
         
ASSETS          
Cash  $2,177,414   $14,621 
Prepaid expense   39,373    1,820 
Investment in subsidiaries   288,614    1,094,077 
Receivable from subsidiaries   497,584     
Total Assets  $2,505,401   $1,110,518 
           
           
LIABILITIES          
Accounts payable and other accrued liabilities  $18,679   $54,000 
Payable to subsidiaries       312,416 
Due to related parties       2,271 
Total liabilities   (478,905)   368,687 
           
Stockholders’ equity          
Series A Preferred stock, $0.0001 par value; 80,000 shares authorized; no shares issued and outstanding as of July 31, 2025 and 2024        
Series B Preferred stock, $0.0001 par value; 80,000 shares authorized; 80,000 shares issued and outstanding as of July 31, 2025 and 2024   8    8 
Undesignated preferred stock, $0.0001 par value; 19,920,000 shares authorized; no shares issued and outstanding        
Common stock, $0.0001 par value, 100,000,000 shares authorized; 16,531,803 and 14,781,803 shares issued and outstanding as of July 31, 2025 and 2024   1,653    1,478 
Additional paid-in capital   5,845,505    962,416 
Accumulated deficit   (2,862,860)   (222,071)
Total stockholders’ equity   2,984,306    741,831 
           
Total Liabilities and Stockholders’ Equity  $2,505,401   $1,110,518 

 

PARENT COMPANY STATEMENT OF OPERATIONS

        
   For the years ended July 31, 
   2025   2024 
         
EXPENSE:          
General and administrative  $(2,239,041)  $(401,354)
Selling and marketing   (19,032)    
           
OTHER INCOME (EXPENSE)          
(Loss) gain from investment in subsidiaries   (410,107)   502,834 
Other income (expense) net   27,391    (47,030)
Total other (loss) income   (382,716)   455,804 
           
Net (loss) income  $(2,640,789)  $54,450 

 

PARENT COMPANY STATEMENT OF CASH FLOWS

        
   For the years ended July 31, 
   2025   2024 
         
Cash flows from operating activities:          
Net income (loss)  $(2,640,789)  $54,450 
Adjustments to reconcile net income to net cash provided by operating activities:          
Warrants issuance to consultant   158,412     
Share of (gain) loss from investment in subsidiaries   410,107    (502,834)
Change in operating assets and liabilities:          
Prepaid expense and other assets   (137,553)   (70)
Accounts payable and other accrued liabilities   (35,321)   36,623 
Net cash (used in) operating activities   (2,245,144)   (411,831)
           
Cash flows from financing activities:          
Proceeds received from private offerings   5,439,333    513,213 
Repayment of working capital advance to related party   (10,771)    
Repayment of working capital advance to subsidiary   (810,000)    
Working capital advance from related party   8,500    342,042 
Deferred offering costs incurred   (219,125)   (495,356)
Net cash provided by financing activities   4,407,937    359,899 
           
Net increase (decrease) in cash and cash equivalents   2,162,793    (51,932)
Cash and cash equivalents at beginning   14,621    66,553 
Cash and cash equivalents at ending  $2,177,414   $14,621