XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Loss including noncontrolling interest $ (5,086,126) $ (11,387,759)
Adjustments to reconcile loss including noncontrolling interest to net cash used in operating activities:    
Gain on disposal of subsidiary (833,546)
Bad debt expense 18,855
Inventory impairment 99,478  
Depreciation and amortization 1,139,264 494,480
Loss on disposal of fixed assets 17,196 2,979
Operating lease expense 136,506 167,969
Investment loss   56,081
Loan forgiveness by shareholder 105,356
Stock compensation expense 1,892,842 6,749,326
Changes in assets and liabilities:    
Accounts receivable (658,711) (717,220)
Inventory (153,179) 91,076
Value-added tax prepayment (29,953) (51,078)
Prepaid expenses and other current assets 877,711 (810,421)
Accounts payable (651,887) 597,744
Unearned revenue 101,051 (472,584)
Accrued expenses and other payables (45,306) (108,736)
Payment on operating lease liabilities (137,777) (177,194)
Net cash used in operating activities (2,374,680) (6,398,883)
Cash flows from investing activities:    
Acquisition of property and equipment (8,129) (6,868)
Acquisition of intangible assets (4,077,068) (161,054)
Cash disposed due to disposal of subsidiary (35)
Net cash used in investing activities (4,085,197) (167,957)
Cash flows from financing activities:    
Proceeds from (repayment to) related parties (203,218) 360,804
Proceeds from loan payables 2,374,350  
Repayment of loan payables (1,164,895) (1,582,513)
Net proceeds from issuance of common stock 5,939,133 8,061,286
Net cash provided by financing activities 6,945,370 6,839,577
Effect of exchange rate changes on cash (45,948) (111,203)
Net increase in cash 439,545 161,534
Cash, beginning of period 181,262 19,728
Cash, end of period 620,807 181,262
Supplemental disclosures of cash flow information:    
Cash paid for interest 38,213 20,516
Cash paid for income tax
Supplemental disclosures of non-cash financing activities:    
Right-of-use assets obtained in exchange for operating lease liabilities 356,046 125,280
Transfer of debt owing to the Company’s’ CEO to Mr. Wanli Kuai 730,163
Shares issued for paying officers’ accrued salary and bonus 194,062 359,496
Loan forgiveness by shareholder $ 546,293