XML 71 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities:      
Net income $ 1,381,245 $ 3,419,835 $ 2,878,230
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Amortization of operating lease right-of-use assets 107,276 108,309
Depreciation and amortization 243,403 237,823 225,902
Loss (gain) on disposition of property and equipment 36,694 2,586 (6,856)
Provision for (net recovery of) credit losses 71,791 (47,515) 120,334
Accounts receivable written off 36,991
Deferred income tax (benefit) provision (22,065) 36,329 89,603
Short-term investments income (47,500) (45,000)
Changes in operating assets and liabilities:      
Accounts receivable 1,284,554 (2,386,501) 348,730
Accounts receivable - related parties 989,936 (1,520,988) (724,809)
Inventories 168,295 80,315 1,555,441
Prepaid expenses and other current assets (770,927) (1,362,669) (716,356)
Accounts payable 287,035 (499,570) (646,886)
Accrued liabilities and other payables 245,925 97,208 (67,705)
Deferred revenue (163,574) (65,476) (102,949)
Deferred revenue - related parties (7,748) 1,720 123,204
Taxes payable (793,615) 820,023 30,520
Operating lease liabilities (144,132) (83,734)
Net cash provided by (used in) operating activities 2,903,584 (1,207,305) 3,106,403
Cash flows from investing activities:      
Additions to property, plant and equipment (6,629,800) (144,949) (113,937)
Additions to land use right (979,283)
Proceeds from disposal of property and equipment 444 348 10,138
Prepayment for business acquisition (500,000)
Payments for short-term investments (9,699,166) (21,054,500) (12,052,957)
Redemption of short-term investments 6,036,786 12,664,377 4,426,508
Net cash used in investing activities (10,791,736) (9,514,007) (7,730,248)
Cash flows from financing activities:      
Gross proceeds from initial public offerings 8,000,000
Direct costs disbursed from initial public offerings proceeds (1,212,779)
Proceeds from exercise of over-allotment option 336,638
Proceeds from sale of ordinary shares, net of issuance costs 311,995
Payment made for deferred offering costs (103,737)
Net proceeds from short-term bank loans 19,022,179 12,426,600 5,672,000
Repayment of short-term bank loans (11,431,057) (5,560,000) (1,418,000)
(Repayment of) proceeds from amount due to related parties (134,140) 4,475,762 (4,467,240)
Net cash provided by financing activities 7,353,245 11,654,357 6,910,619
Effect of exchange rate changes on cash (139,642) 273,626 (149,898)
Net (decrease) increase in cash (674,549) 1,206,671 2,136,876
Cash, beginning of year 8,136,179 6,929,508 4,792,632
Cash, end of year 7,461,630 8,136,179 6,929,508
Supplemental disclosure information:      
Cash paid for income tax 564,795 205,373 142,730
Cash paid for interest 411,068 239,369 5,319
Non-cash operating and financing activities      
Deferred IPO cost offset with additional paid-in capital 765,443
Right of use assets obtained in exchange for operating lease liabilities 357,960
Reduction of right-of-use assets and operating lease obligations due to early termination of lease agreement $ 57,702