XML 27 R7.htm IDEA: XBRL DOCUMENT v3.24.4
Consolidated Statements of Cash Flows
12 Months Ended
Sep. 30, 2024
USD ($)
Sep. 30, 2023
USD ($)
Sep. 30, 2022
USD ($)
Statement of Cash Flows [Abstract]      
Net income (loss) $ 12,137,252 $ 6,551,259 $ (265,241)
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation and amortization 5,392,567 439,279 27,852
Amortization of operating lease right-of-use assets 323,079 184,427 151,863
Provision for credit losses, net of recovery 866,556 1,204,551 (16,084)
Change in fair value of warrant liability (6,827,034)
Issuance costs allocated to warrant liability 823,846
Stock-based compensation 3,825,000
Changes in operating assets and liabilities:      
Accounts receivable, net 1,888,855 (1,684,402) 3,565,011
Accounts receivable – related party 301,136 (324,116)
Advances to vendors (3,608,902) (766,921) (3,356,195)
Prepaid expenses and other current assets 986,416 1,518,313 (16,901)
Prepaid expenses and other noncurrent assets (59,151) (65,892) 61,142
Accounts payable 643,771 (411,037) (1,823,331)
Advances from customers 3,387,647 (809,364) 738,642
Advances from customers - related party (19,154)
Amounts due to related parties, current 49,070    
Taxes payable 408,233 1,129,748 29,585
Accrued expenses and other liabilities (1,848,968) (1,549,218) 281,003
Gain on short-term investments received 36,360    
Lease liabilities (296,745) (265,773) (190,457)
Net cash provided by (used in) operating activities 18,108,698 5,776,106 (1,137,227)
Cash flows from investing activities      
Purchase of property and equipment (5,552) (9,782) (28,839)
Purchase of intangible assets (36,564,875) (7,156,636)
Purchase of short-term investments (750,000)
Cash received from investment recovery 750,000
Purchases of long-term investments (277,589)
Collection of loans to related parties 184,311
Loans to third parties (15,278,951) (2,400,000)
Loans to related party (198,376)
Collection of loans to third parties 16,677,508 2,400,000 61,039
Net cash used in investing activities (34,699,459) (7,732,107) (166,176)
Cash flows from financing activities      
Borrowings from third parties (217,629) 234,237
Repayments of third parties loans 23,393 (1,243,667)
Proceeds from short-term bank loans 7,286,708 2,526,658 1,785,143
Repayments of short-term bank loans (4,502,996) (1,545,149) (1,174,487)
Deferred offering cost (70,867) (131,634)
Capital contributions 10,923,053 2,000,000
Net proceeds from issuance of initial public offering 5,198,388
Net proceeds from issuance of ordinary shares and warrant with a private placement 8,939,998
Net cash provided by financing activities 16,922,098 11,639,459 1,469,592
Effect of foreign exchange rate on cash 299,643 (381,942) (118,819)
Net increase in cash 630,980 9,301,516 47,370
Cash and restricted cash the beginning of the year 10,437,580 1,136,064 1,088,694
Cash and restricted cash the end of the year 11,068,560 10,437,580 1,136,064
Supplemental disclosures of cash flow information:      
Income taxes paid 37,149 258
Interest paid 195,331 126,206 74,888
Non-cash transactions of investing and financing activities:      
Initial Recognition of right-of-use assets 1,022,582
Initial recognition of warrant liabilities 7,772,140
Liability extinguished upon exercise of warrants 945,106
Initial issuance cost of warrants allocated to equity 236,155
Deferred offering costs directly charged to equity $ 198,546