XML 62 R38.htm IDEA: XBRL DOCUMENT v3.25.3
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Jun. 30, 2025
Summary of Significant Accounting Policies [Abstract]  
Schedule of Consolidated Financial Statements

The following table outlines the currency exchange rates that were used in creating the consolidated financial statements:

 

   As of June 30, 
Balance sheet items, except for equity accounts  2025   2024 
US$ against RMB   7.1636    7.2672 

 

   For the years ended June 30, 
Items in the statements of operations and comprehxensive loss, and statements of cash flows  2025    2024    2023 
US$ against RMB   7.2143    7.2248    6.9536 
Schedule of Estimated Useful Lives Estimated useful lives are as follows:
Category   Estimated useful lives
Vehicles   4 years
Machinery and equipment   5 – 10 years
Office and electronic equipment   3 – 5 years
Leasehold improvements   Shorter of 3 years or the remaining lease term
Software   2 years
Schedule of Timing of Revenue Recognition

The following table disaggregates the Group’s revenue for the years ended June 30, 2025, 2024 and 2023:

 

   For the years ended June 30, 
   2025   2024   2023 
Net revenues:            
Sales of NEVs and components  $10,925,456   $6,111,141   $421,680 
Provision of vehicle modification services   151,380    
-
    
-
 
Leasing of NEVs   19,596    
-
    16,290 
Others   26,153    
-
    
-
 
Total  $11,122,585   $6,111,141   $437,970 
Schedule of Revenue Recognized on Gross Basis Versus Net Basis

The following table disaggregates the Group’s revenue recognized on gross basis versus net basis for the years ended June 30, 2025, 2024 and 2023:

 

   For the years ended June 30, 
   2025   2024   2023 
Gross basis  $11,122,585   $5,850,263   $437,970 
Net basis   
-
    260,878    
-
 
Total  $11,122,585   $6,111,141   $437,970 
Schedule of Timing of Revenue Recognition

The following table presents revenue classified by timing of revenue recognition for the years ended June 30, 2025, 2024 and 2023:

 

   For the years ended June 30, 
   2025   2024   2023 
Point in time  $10,925,456   $6,111,141   $421,680 
Over time   197,129    
-
    16,290 
Total  $11,122,585   $6,111,141   $437,970 
Schedule of Fair Value of Hierarchy Assets and Liabilities

The following table presents the fair value hierarchy for the Group’s assets and liabilities that are measured and recorded at fair value on a recurring basis:

 

       Fair value measurement at reporting date using 
  

Fair Value

as of

June 30,
2025

  

Quoted Prices
in Active Markets for Identical Assets

(Level 1)

   Significant Other Observable Inputs
(Level 2)
  

Significant Unobservable Inputs

(Level 3)

   NAV
practical expedient
 
Assets                    
Long-term Investment                    
Equity securities – Matrix   15,278,602    
     -
    
        -
    
  -
    15,278,602 
Equity securities – AK Global   5,057,723    
-
    
-
    
-
    5,057,723 
Total   20,336,325    
-
    
-
    
-
    20,336,325 
                          
Liabilities                         
Derivative Liability   676,890    
-
    
-
    676,890    - 
Total   676,890    
-
    
-
    676,890    - 
Schedule of Fair Value on a Recurring Basis using Significant Unobservable Inputs The changes for Level 3 items measured at fair value on a recurring basis using significant unobservable inputs are as follows:
   Amount 
Fair value as of June 26, 2025  $1,005,471 
Change in fair value   (328,581)
Fair value as of June 30, 2025  $676,890 
Schedule of Unobservable Inputs Used in the Measurement of Fair Value of Derivative Liability

The significant unobservable inputs used in the measurement of fair value of derivative liability as of June 30, 2025 are as follows:

 

   As of June 30, 2025 
   First Promissory
Note Agreement
(Maturity Date:
June 26, 2026)
   Second Promissory
Note Agreement –
First Installment
(Maturity Date:
September 26, 2025)
   Second Promissory
Note Agreement –
Second Installment
(Maturity Date:
December 26, 2025)
 
Expected term (in years)   0.99    0.24    0.49 
Volatility   43.30%   48.09%   41.68%
Risk-free interest rate   3.94%   4.09%   4.08%
Dividend yield   
-
    
-
    
-