XML 10 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Mar. 31, 2025
Sep. 30, 2024
Current assets:    
Cash and cash equivalents $ 288,545 $ 659,320
Account receivable, net 9,998,694 13,237,577
Due from related parties 783,206
Deferred listing cost 1,928,701
Deposits and other receivable 2,811,337 473,897
Total current assets 13,098,576 17,082,701
Non-current assets:    
Property, plant and equipment 6,432 33,322
Right-of-use assets - operating leases 530,590 1,009,259
Right-of-use assets - finance lease 137,736 154,953
Deferred tax assets 172,617 172,617
Total non-current assets 847,375 1,370,151
TOTAL ASSETS 13,945,951 18,452,852
Current liabilities:    
Bank overdraft 481,276 591,207
Bank loans – current 897,435
Accounts payable 4,015,675 6,546,974
Accruals and other current liabilities 75,216 165,577
Operating lease liabilities – current 195,242 594,589
Finance lease liabilities – current 32,364 34,731
Due to related parties 363,964
Income tax payables 437,995 462,563
Total current liabilities 5,779,638 11,723,767
Non-current liabilities    
Operating lease liabilities – non-current 315,083 394,392
Finance lease liabilities – non-current 109,302 125,721
Total non-current liabilities 424,385 520,113
TOTAL LIABILITIES 6,204,023 12,243,880
Commitments and contingencies
Shareholders’ equity    
Ordinary shares, no par value, 100,000,000 shares authorized; and 21,500,000 and 20,000,000 shares issued and outstanding at March 31, 2025 and September 30, 2024 respectively
Additional paid-in capital 3,552,876 153,647
Retained earnings 4,189,051 6,055,325
Total shareholders’ equity 7,741,928 6,208,972
TOTAL LIABILITIES AND EQUITY 13,945,951 18,452,852
Related Party [Member]    
Current liabilities:    
Loan payable – related party $ 177,905 $ 2,430,691