XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.4
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
Shareholders' equity
Cumulative Effect, Period of Adoption, Adjustment
Shareholders' equity
Cumulative Effect, Period of Adoption, Adjusted Balance
Shareholders' equity
Ordinary shares
Common Class A
Cumulative Effect, Period of Adoption, Adjusted Balance
Ordinary shares
Common Class A
Ordinary shares
Common Class B
Cumulative Effect, Period of Adoption, Adjusted Balance
Ordinary shares
Common Class B
Additional Paid-in Capital
Cumulative Effect, Period of Adoption, Adjusted Balance
Additional Paid-in Capital
Statutory Reserve
Cumulative Effect, Period of Adoption, Adjusted Balance
Statutory Reserve
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjustment
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjusted Balance
Accumulated Deficit
Accumulated Other Comprehensive Loss
Cumulative Effect, Period of Adoption, Adjusted Balance
Accumulated Other Comprehensive Loss
Noncontrolling Interest
Common Class A
Common Class B
Cumulative Effect, Period of Adoption, Adjustment
Cumulative Effect, Period of Adoption, Adjusted Balance
Total
Balance at beginning (in shares) at Sep. 30, 2023       13,760,000 13,760,000 2,000,000 2,000,000                              
Balance at beginning at Sep. 30, 2023 $ (61,443) $ 4,382,376 $ 4,443,819 $ 3,440 $ 3,440 $ 500 $ 500 $ 4,821,992 $ 4,821,992 $ 35,448 $ 35,448 $ (61,443) $ (226,252) $ (164,809) $ (252,752) $ (252,752)       $ (61,443) $ 4,382,376 $ 4,443,819
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                                            
Net loss     (2,065,011)                     (2,065,011)               (2,065,011)
Foreign currency translation adjustment     36,523                         36,523           36,523
Balance at end (in shares) at Mar. 31, 2024         13,760,000   2,000,000                              
Balance at end at Mar. 31, 2024     2,353,888   $ 3,440   $ 500   4,821,992   35,448     (2,291,263)   (216,229)           2,353,888
Balance at beginning (in shares) at Sep. 30, 2024         13,760,000   2,000,000                     13,760,000 2,000,000      
Balance at beginning at Sep. 30, 2024     2,971,181   $ 3,440   $ 500   4,821,992   35,448     (1,704,065)   (186,134) $ 91,074         3,062,255
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                                            
Cash proceeds from IPO     10,350,000   $ 518       10,349,482                         10,350,000
Cash proceeds from IPO (in shares)         2,070,000                                  
Offering cost deducted to capital     (1,885,650)           (1,885,650)                         (1,885,650)
Non-controlling interest from acquisition                                 147,907         147,907
Net loss     (4,884,369)                     (4,884,369)     (71,274)         (4,955,643)
Foreign currency translation adjustment     (15,969)                         (15,969) (1)         $ (15,969)
Balance at end (in shares) at Mar. 31, 2025         15,830,000   2,000,000                     15,830,000 2,000,000     10,000
Balance at end at Mar. 31, 2025     $ 6,535,193   $ 3,958   $ 500   $ 13,285,824   $ 35,448     $ (6,588,434)   $ (202,103) $ 167,706         $ 6,702,899