XML 39 R25.htm IDEA: XBRL DOCUMENT v3.25.2
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Jun. 30, 2025
Summary of Significant Accounting Policies [Abstract]  
Schedule of Condensed Consolidating Statements of Operation Information The following financial statement amounts and balances of the VIE were included in the accompanying CFS as of June 30, 2025 and 2024, and for the years ended June 30, 2025 and 2024, respectively.
   Year Ended June 30, 2025 
   Parent   Subsidiaries   WOFE   VIE   Elimination   Consolidated 
Revenue - third parties  $-   $-   $-   $71,616,820        $71,616,820 
Revenue-Parent provide service to WOFE   99,200                   (99,200)   - 
Revenue-Parent provide service to VIE   154,200                   (154,200)   - 
Revenue - WOFE’s provide service to VIE             1,350,560         (1,350,560)   - 
Revenue - VIE purchase materials from WOFE             121,072         (121,072)   - 
Revenue - from VIE’s label that is used by WOFE                  926,286    (926,286)   - 
Revenue - WOFE purchase materials from VIE                  400    (400)     
                             - 
Cost of Revenue - third parties             90,763    69,082,109         69,172,872 
COST - VIE purchase materials from WOFE             400         (400)   - 
COST - WOFE purchase materials from VIE             -    121,072    (121,072)   - 
                       -    - 
Gross profit   253,400    -    1,380,469    3,340,325    (2,530,246)   2,443,948 
                               
Operating expenses   2,391,610    130,465    2,410,541    2,666,047         7,598,663 
Operating expenses-VIE cost that was purchased from WOFE                  1,350,560    (1,350,560)   - 
Operating expenses-WOFE cost that was purchased from VIE             926,286         (926,286)   - 
Operating expenses-WOFE cost that service provided by Parent             100,641         (100,641)   - 
Operating expenses-VIE cost that service provided by Parent               155,799    (155,799)   - 
Loss from operations   (2,138,210)   (130,465)   (2,056,999)   (832,081)   3,040    (5,154,715)
Other income (expenses), net   2,533    (5)   119,757    (47,100)        75,185 
Income tax expense                  6,596         6,596 
Loss before noncontrolling interest   (2,135,677)   (130,470)   (1,937,242)   (885,777)   3,040    (5,086,126)
Less: loss attributable to noncontrolling interest                  (432)        (432)
Net loss to the Company from continuing operation   (2,135,677)   (130,470)   (1,937,242)   (885,345)   3,040    (5,085,694)
   Year Ended June 30, 2024 
   Parent   Subsidiaries   WOFE   VIE   Elimination   Consolidated 
Revenue - third parties  $-   $-   $69,541   $23,906,326        $23,975,867 
Revenue-Parent provided service to WOFE   275,100                   (275,100)   - 
Revenue-Parent provided service to VIE   143,600                   (143,600)   - 
Revenue - WOFE provided service to VIE             489,386         (489,386)   - 
Revenue - VIE purchased materials from WOFE             57,082         (57,082)     
Revenue - from VIE’s label that was used by WOFE                  264,533    (264,533)   - 
Revenue - WOFE purchased materials  from VIE                  57,082    (57,082)     
                             - 
Cost of Revenue - third parties             69,156    23,432,606         23,501,762 
COST - VIE purchased materials from WOFE             57,082         (57,082)     
COST - WOFE purchased materials from VIE             -    57,082    (57,082)     
                        -    - 
Gross profit   418,700    -    489,771    738,253    (1,172,619)   474,105 
                               
Operating expenses   6,996,227    324,954    3,535,554    1,742,757         12,599,492 
Operating expenses - VIE expenses, corresponding to services provided by WOFE                  489,386    (489,386)   - 
Operating expenses - WOFE expenses for using VIE’s label             264,533         (264,533)     
Operating expenses – WOFE expenses, corresponding to services provided by  Parent             278,862         (278,862)     
Operating expenses - VIE expenses, corresponding to services provided by  Parent                  146,150    (146,150)   - 
Loss from operations   (6,577,527)   (324,954)   (3,589,178)   (1,640,040)   6,312    (12,125,387)
Other income (expenses), net   (1,665)   (61)   3,108    (97,300)        (95,918)
Income tax expense                            - 
Loss before noncontrolling interest   (6,579,192)   (325,015)   (3,586,070)   (1,737,340)   6,312    (12,221,305)
Less: loss attributable to noncontrolling interest                  (10,695)        (10,695)
Net loss to the Company   (6,579,192)   (325,015)   (3,586,070)   (1,726,645)   6,312    (12,210,610)
Schedule of Condensed Consolidating Balance Sheets Information
   As of June 30, 2025 
   Parent   Subsidiaries   WOFE   VIE   Elimination   Consolidated 
                         
Cash  $24,488   $1,598   $14,481   $580,240        $620,807 
Accounts receivable             789,095    585,085         1,374,180 
Accounts receivable - VIE                       -    - 
Accounts receivable - WOFE                  31,766    (31,766)     
Inventory                  206,610         206,610 
Inventory - VIE                            - 
Inventory - WOFE                  47,738    (47,738)   - 
Value-added tax prepayment             22,088    114,937         137,025 
Other receivables-Subsidiaries   32,515         2,666    2,417    (37,598)   - 
Other receivables - VIE   993,088         14,187,221         (15,180,309)   - 
Other receivables - WOFE   10,249,731              1,423,840    (11,673,571)   - 
Other receivables - Parent        5,000              (5,000)     
Other current assets             336,120    247,530    -    583,650 
                               
Total current assets   11,299,822    6,598    15,351,671    3,240,163    (26,975,982)   2,922,272 
                               
Property and equipment, net             6,920    18,640         25,560 
Intangible assets, net             3,045,369    503,000    (52,385)   3,495,984 
Right of use asset, net             7,720    284,345         292,065 
Investment into subsidiaries   15,820,480                   (15,820,480)   - 
Investment into WOFE        13,949,894              (13,949,894)   - 
Other non-current assets   -         -    -         - 
                               
Total non-current assets   15,820,480    13,949,894    3,060,009    805,985    (29,822,759)   3,813,609 
                               
Total Assets  $27,120,302   $13,956,492   $18,411,680    4,046,148    (56,798,741)  $6,735,881 
                               
Accounts payable  $260,700    2,500   $41,066   $115,772        $420,038 
Accounts payable - VIE             31,766    -    (31,766)     
Accounts payable - WOFE                       -    - 
Short term loan                            - 
Advance from customer             461    149,627         150,088 
Accrued expense and other payable   750         1,117    804,862    (259,023)   547,706 
Due to ralated parties             4,961    1,165         6,126 
Lease liability             5,764    122,761         128,525 
Loan payable             -    2,374,767         2,374,767 
Other payables - Datasea        32,514    10,031,174    726,742    (10,790,430)   - 
Other payables - Subsidiaries   5,000                   (5,000)     
Other payables - VIE        2,536    1,423,840         (1,426,376)   - 
Other payables - WOFE        2,677         14,187,221    (14,189,898)   - 
Other current liabilities                            - 
                               
Total current liabilities   266,450    40,227    11,540,149    18,482,917    (26,702,493)   3,627,250 
Lease liability - noncurrent                  166,436         166,436 
Long term loan             -              - 
                               
Total non-current liabilities   -    -    -    166,436    -    166,436 
                               
Total liabilities   266,450    40,227    11,540,149    18,649,353    (26,702,493)   3,793,686 
                               
Accumulated deficit   (15,519,912)   (1,904,215)   (11,652,066)   (15,363,739)   (86,084)   (44,526,016)
Other equity   42,373,764    15,820,480    18,523,597    760,534    (30,010,164)   47,468,211 
                               
Total equity   26,853,852    13,916,265    6,871,531    (14,603,205)   (30,096,248)   2,942,195 
                               
Total liabilities and stockholders’ equity  $27,120,302   $13,956,492   $18,411,680   $4,046,148    (56,798,741)  $6,735,881 
   As of June 30, 2024 
   Parent   Subsidiaries   WOFE   VIE   Elimination   Consolidated 
                         
Cash  $79,225   $1,249   $7,634   $93,154        $181,262 
Accounts receivable                  718,546         718,546 
Accounts receivable - VIE             760,708         (760,708)   - 
Accounts receivable - WOFE                       -      
Inventory             34,530    119,053         153,583 
Inventory - VIE             -              - 
Inventory - WOFE                  41,147    (41,147)   - 
Other receivables-Subsidiaries   5,015         832    2,427    (8,274)   - 
Other receivables - VIE   475,223         12,971,457         (13,446,680)   - 
Other receivables - WOFE   6,304,226              1,412,607    (7,716,833)   - 
Other receivables - Parent        5,000              (5,000)     
Other current assets   5,000    -    1,292,945    295,305    1,251    1,594,501 
                               
Total current assets   6,868,689    6,249    15,068,106    2,682,239    (21,977,391)   2,647,892 
                               
Property and equipment, net             17,532    30,934         48,466 
Intangible assets, net        101,042    62,406    441,485    (58,932)   546,001 
Right of use asset, net             38,300    11,045         49,345 
Investment into subsidiaries   14,320,480                   (14,320,480)   - 
Investment into WOFE        12,450,340              (12,450,340)   - 
Other non-current assets   -         -    -         - 
                               
Total non-current assets   14,320,480    12,551,382    118,238    483,464    (26,829,752)   643,812 
                               
Total Assets  $21,189,169   $12,557,631   $15,186,344   $3,165,703    (48,807,143)  $3,291,704 
                               
Accounts payable  $262,385    2,500   $44,758   $765,998        $1,075,641 
Accounts payable - VIE             -    -    -      
Accounts payable - WOFE                  760,708    (760,708)   - 
Short term loan                  1,170,298         1,170,298 
Advance from customers             463    48,776         49,239 
Accrued expenses and other payables   23,254         109,121    713,827    (249,488)   596,714 
Lease liability             41,549    11,981         53,530 
Loan payable             -              - 
Other payables - Datasea        5,015    6,182,249    468,998    (6,656,262)   - 
Other payables - Subsidiaries   5,000                   (5,000)     
Other payables - VIE        2,536    1,412,607         (1,415,143)   - 
Other payables - WOFE        845         12,971,457    (12,972,302)   - 
Other current liabilities   32,000         520,501    102,059         654,560 
                               
Total current liabilities   322,639    10,896    8,311,248    17,014,102    (22,058,903)   3,599,982 
                               
                               
Accumulated deficit   (13,649,331)   (1,773,745)   (9,705,672)   (14,479,788)   168,214    (39,440,322)
Other equity   34,515,861    14,320,480    16,580,768    631,389    (26,916,454)   39,132,044 
                               
Total equity   20,866,530    12,546,735    6,875,096    (13,848,399)   (26,748,240)   (308,278)
                               
Total liabilities and stockholders’ equity  $21,189,169   $12,557,631   $15,186,344   $3,165,703    (48,807,143)  $3,291,704 
Schedule of Condensed Consolidating Cash Flows Information
   Year Ended June 30, 2025 
   Parent   Subsidiaries   WOFE   VIE   Elimination   Consolidated 
                         
Net cash provided by/(used in) operating activities  $(258,984)  $(29,428)  $(186,960)  $(1,899,308)       $(2,374,680)
Net cash provided by/(used in) operating activities (WOFE to VIE)                            - 
                             - 
Net cash provided by/(used in) investing activities             (3,847,448)   (237,749)        (4,085,197)
Net cash provided by/(used in) investing activities (Parent to subsidiaries)   (1,500,000)                  1,500,000    - 
Net cash provided by/(used in) investing activities (Parent to WOFE)                       -      
Net cash provided by/(used in) investing activities (Subsidiaries to WOFE)        (1,499,554)   1,524,032         (24,478)   - 
Net cash provided by/(used in) investing activities (WOFE to VIE)             (1,255,657)        1,255,657    - 
Net cash provided by/(used in) investing activities (Parent to VIE)                       -    - 
                               
Net cash provided by/(used in) financing activities   5,939,133         (102,795)   1,109,032         6,945,370 
Net cash provided by/(used in) financing activities ( Parent to VIE )   (258,842)        3,875,709    259,782    (3,876,649)   - 
Net cash provided by/(used in) financing activities ( Parent to subsidiaries)   (27,500)   1,527,500              (1,500,000)   - 
Net cash provided by/(used in) financing activities ( VIE to subsidiaries )                       -    - 
Net cash provided by/(used in) financing activities WOFE to parent)   (3,945,505)                  3,945,505    - 
Net cash provided by/(used in) financing activities (WOFE to subsidiaries )        1,830              (1,830)   - 
Net cash provided by/(used in) financing activities (WOFE to VIE)                  1,255,657    (1,255,657)   - 
Net increase (decrease) in cash and cash equivalents  $(51,698)  $(2,691)  $6,848    487,086    -   $439,545 
   Year Ended June 30, 2024 
   Parent   Subsidiaries   WOFE   VIE   Elimination   Consolidated 
                         
Net cash provided by/(used in) operating activities  $134,284   $(5,849)  $(5,076,644)  $(1,450,675)       $(6,398,884)
Net cash provided by/(used in) operating activities (WOFE to VIE)             (1,992,684)   1,992,684         - 
                             - 
Net cash provided by/(used in) investing activities             -    (167,957)        (167,957)
Net cash provided by/(used in) investing activities (Parent to subsidiaries)   (1,405,015)                  1,405,015    - 
Net cash provided by/(used in) investing activities (Parent to WOFE)   (6,231,281)                  6,231,281      
Net cash provided by/(used in) investing activities (Subsidiaries to WOFE)        (1,399,449)             1,399,449    - 
Net cash provided by/(used in) investing activities (WOFE to VIE)             (2,859,142)        2,859,142    - 
Net cash provided by/(used in) investing activities (Parent to VIE)   (475,223)                  475,223    - 
Net cash provided by/(used in) investing activities
(VIE to subsidiaries)
                  2,536    (2,536)   - 
                               
Net cash provided by/(used in) financing activities   8,061,286         418,608    (1,640,317)        6,839,577 
Net cash provided by/(used in) financing activities (Parent to VIE)                  483,698    (483,698)   - 
Net cash provided by/(used in) financing activities (Parent to Subsidiaries)        1,405,015              (1,405,015)   - 
Net cash provided by/(used in) financing activities
(VIE to subsidiaries)
        (2,536)             2,536    - 
Net cash provided by/(used in) financing activities (parent to WOFE)             6,097,306         (6,097,306)   - 
Net cash provided by/(used in) financing activities (subsidiaries to WOFE)             1,424,455         (1,424,455)   - 
Net cash provided by/(used in) financing activities (WOFE to VIE)                  2,859,142    (2,859,142)   - 
Net increase (decrease) in cash and cash equivalents  $77,738   $(2,819)  $(1,988,041)  $2,074,656    -   $161,534 
Schedule of Property and Equipment is Provided Using the Straight-Line Method Over Estimated Useful Lives Depreciation of property and equipment is provided using the straight-line method over estimated useful lives as follows:
Furniture and fixtures  3-5 years
Office equipment  3-5 years
Vehicles  5 years
Leasehold improvement  3 years
Schedule of Revenue Sources

The following table shows the Company’s revenue by revenue sources:

 

   For the
Year Ended
June 30,
2025
   For the
Year Ended
June 30,
2024
 
5G AI Multimodal communication  $70,682,408   $23,600,693 
5G AI Multimodal communication   69,438,410    23,600,693 
5G AI digital technical service   1,243,998    - 
Acoustic Intelligence Business   584,788    3,988 
Ultrasonic Sound Air Disinfection Equipment   40,109    3,988 
Upgraded Sonic Sterilization and Purification Guardian   246,616    - 
Sleep Monitor   298,063    - 
Sell of Software   325,908    - 
Smart City business   -    - 
Smart community   -    37,113 
           
Other   23,716    334,073 
Total revenue  $71,616,820   $23,975,867 
Schedule of Exchange Rates used to Translate Amounts

The exchange rates used to translate amounts in RMB to USD for the purposes of preparing the CFS were as follows:

 

   June 30,   June 30, 
   2025   2024 
Period-end date USD: RMB exchange rate   7.1586    7.1268 
Average USD for the reporting period: RMB exchange rate   7.1599    7.1326