XML 62 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Jun. 30, 2024
Current assets    
Cash and cash equivalents $ 41,903 $ 310,859
Accounts receivable - related party 1,242,388
Note receivable 159,708
Other receivables 9,319 92,974
Inventory 4,249 3,821
Total current assets 1,346,322 2,311,006
Non-current assets    
Due from related parties 2,512,934 2,552,368
Property and equipment, net 302 715
Intangible assets, net 1,970
Total non-current assets 2,513,236 2,555,053
TOTAL ASSETS 3,859,558 4,866,059
Current liabilities    
Accrued liabilities and other payables 277,566 220,175
Deferred revenue 698,691 58,930
Tax payable 84,100 149,773
Due to related parties 339,054 186,631
Short-term loan 565,456
Total current liabilities 1,964,867 1,661,509
Non-Current liabilities    
SBA loan payable 87,500 87,500
Long-term loan 523,883
Total non-current liabilities 87,500 611,383
TOTAL LIABILITIES 2,052,367 2,272,892
Commitments and contingencies  
Preferred stock, $0.001 par value; 5,000,000 shares authorized; 832,000 shares issued and outstanding as of June 30, 2025 and 2024 832 832
Common stock, $0.001 par value; 70,000,000 shares authorized; 27,410,921 shares issued and outstanding as of June 30, 2025, and 26,657,921shares issued and outstanding as of June 30, 2024 27,540 26,658
Additional paid-in capital 7,533,648 4,847,664
Accumulated other comprehensive income (loss) (9,229) 16,862
Accumulated deficit (5,745,600) (2,298,849)
Total stockholders’ equity 1,807,191 2,593,167
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 3,859,558 4,866,059
Nonrelated Party [Member]    
Current assets    
Prepayments 354,705 250,794
Current liabilities    
Accounts payable 142,272
Related Party [Member]    
Current assets    
Prepayments 936,146 250,462
Current liabilities    
Accounts payable $ 903,728