XML 36 R3.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Sep. 30, 2024
CURRENT ASSETS    
Cash and cash equivalents $ 7,505,388 $ 2,296,462
Accounts receivable, net 1,004,203 1,684,644
Other receivable 362,974
Amount due from a director 33,094
Deposits and prepayment 42,646 203,178
Tax recoverable 84,352
Deferred costs 374,286 374,286
Contract assets 553,218 897,409
Total current assets 9,960,161 5,455,979
NON-CURRENT ASSETS    
Property, plant, equipment, net 53,549 123,101
Right-of-use assets, operating lease 28,741 32,711
Deposits and prepayment 273,974 1,743,423
Deposits – related party 897,436 600,000
Total non-current assets 1,253,700 2,499,235
TOTAL ASSETS 11,213,861 7,955,214
Current Liabilities    
Accounts payable 745,032 649,183
Accounts payable – related party 1,627,269
Other payables and accrued liabilities 391,868 235,193
Contract liabilities 9,479
Amount due to a director 8,586
Taxes payables 224,438
Operating lease liabilities – related party 30,818 41,019
Total current liabilities 1,177,197 2,785,688
TOTAL LIABILITIES 1,177,197 2,785,688
Commitments
EQUITY    
Ordinary shares, $0.2 par value, 500,000,000 shares authorized, 74,656 shares issued and outstanding as of September 30, 2024 and 1,526,113 shares issued and outstanding as of September 30, 2025* [1] 305,228 14,931
Management shares, $0.2 par value, designated and authorized pursuant to the Management Shares Board Resolution, nil share issued and outstanding as of September 30, 2024 and 100 shares issued and outstanding as of September 30, 2025 20
Subscription receivable (14,125) (13,125)
Additional paid-in capital 7,349,249 3,454,741
Accumulated Other Comprehensive Income 331
Retained earnings 2,395,961 1,712,979
Total shareholders’ equity 10,036,664 5,169,526
TOTAL LIABILITIES AND EQUITY $ 11,213,861 $ 7,955,214
[1] Retrospectively applied for effect of reverse stock split on July 21, 2025.