XML 78 R54.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Financial Information of the Parent Company (Tables)
12 Months Ended
Jun. 30, 2025
Condensed Financial Information of the Parent Company [Abstract]  
Schedule of Unaudited Condensed Balance Sheets

Unaudited condensed balance sheets

 

   As of June 30, 
   2025   2024 
Assets        
Current assets        
Cash  $365   $2,665 
Prepaid expenses and other current assets   
-
    42,700 
Amounts due from related parties   15,222    229,157 
Total current assets   15,587    274,522 
           
Non-current assets          
Deferred offering costs   
-
    50,320 
Investment in subsidiaries   163,670    
-
 
Total non-current assets   163,670    50,320 
Total assets  $179,257   $324,842 
           
Liabilities          
Current liabilities          
Accrued expenses and other payables  $790,617   $5,000 
Accounts payable   4,930    
-
 
Total current liabilities   795,547    5,000 
           
Non-current liabilities          
Investment deficit in subsidiaries   
-
    2,253,434 
Total non-current liabilities   
-
    2,253,434 
Total liabilities   795,547    2,258,434 
           
Mezzanine equity (Aggregate liquidation preference of nil and $16,622,139 as of June 30, 2025 and 2024, respectively)   
 
    
 
 
Series Angel convertible redeemable preferred shares (par value $0.0001 per share, nil and 13,613,762 shares authorized, issued and outstanding as of June 30, 2025 and 2024, respectively)   
-
    3,560,518 
Series Pre-A convertible redeemable preferred shares (par value $0.0001 per share, nil and 12,495,712 shares authorized, issued and outstanding as of June 30, 2025 and 2024, respectively)   
-
    7,843,461 
Series A convertible redeemable preferred shares (par value $0.0001 per share, nil and 5,082,112 shares authorized, issued and outstanding as of June 30, 2025 and 2024, respectively)   
-
    8,811,509 
Receivables for Series A convertible redeemable preferred shares   
-
    (735,496)
Redeemable non-controlling interests   4,651,293    4,584,984 
Total mezzanine equity   4,651,293    24,064,976 
           
Shareholders’ deficit          
Ordinary shares   7,224    5,072 
Additional paid-in capital   34,042,059    
-
 
Accumulated deficit   (40,217,153)   (27,273,366)
Accumulated other comprehensive income   900,287    1,269,726 
Total Scage shareholders’ deficit   (5,267,583)   (25,998,568)
Total liabilities, mezzanine equity and shareholders’ deficit  $179,257   $324,842 
Schedule of Unaudited Condensed Statements of Operations and Comprehensive Loss

Unaudited condensed statements of operations and comprehensive loss

 

   For the years ended June 30, 
   2025   2024   2023 
Operating loss:            
General and administrative expenses  $411,987   $(160,196)  $
-
 
Share of loss from subsidiaries   (13,335,871)   (5,617,007)   (6,437,328)
Total operating loss   (12,923,884)   (5,777,203)   (6,437,328)
                
Interest expense, net   (19,903)   (37,238)   
-
 
Total other expense, net   (19,903)   (37,238)   
-
 
                
Loss before income taxes   (12,943,787)   (5,814,441)   (6,437,328)
Income tax expense   
-
    
-
    
-
 
Net loss attributable to Scage Future   (12,943,787)   (5,814,441)   (6,437,328)
Accretion of convertible redeemable preferred shares   
-
    
-
    (3,177,059)
Accretion for redeemable NCI   
-
    (1,851,388)   
-
 
Net loss attributable to Scage Future’s ordinary shareholders   (12,943,787)   (7,665,829)   (9,614,387)
                
Net loss attributable to Scage Future   (12,943,787)   (5,814,441)   (6,437,328)
Other comprehensive loss:               
Foreign currency translation difference   (369,439)   57,032    1,162,285 
Total comprehensive loss attributable to Scage Future   (13,313,226)   (5,757,409)   (5,275,043)
Accretion of convertible redeemable preferred shares   
-
    
-
    (3,177,059)
Accretion for redeemable NCI   
-
    (1,851,388)   
-
 
Comprehensive loss attributable to Scage Future’s ordinary shareholders  $(13,313,226)  $(7,608,797)  $(8,452,102)
Schedule of Unaudited Condensed Statements of Cash Flows

Unaudited condensed statements of cash flows

 

   For the years ended June 30, 
   2025   2024   2023 
Cash flows from operating activities:            
Net loss attributable to Scage Future  $(12,943,787)  $(5,814,441)  $(6,437,328)
Adjustments to reconcile net loss to net cash provided by operating activities:               
Equity in loss of subsidiaries   12,943,787    5,814,441    6,437,328 
Net cash provided by operating activities   
-
    
-
    
-
 
Net cash used in investing activities   
-
    
-
    
-
 
Net cash provided by financing activities   (2,300)   2,665    
-
 
Net change in cash   (2,300)   2,665    
-
 
Cash at beginning of period   2,665    
-
    
-
 
Cash at end of period  $365   $2,665   $
-