XML 97 R47.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY (Tables)
12 Months Ended
Jun. 30, 2025
Condensed Financial Information Disclosure [Abstract]  
SCHEDULE OF CONDENSED BALANCE SHEETS

 

   2025   2024 
   As of June 30, 
   2025   2024 
Assets          
Current assets:          
Cash  $25,428   $46,307 
Advances to suppliers   135,000    - 
Prepayments and other current assets, net   756,585    - 
Total current assets   917,013    46,307 
           
Non-current asset:          
Investment in subsidiaries   12,405,300    10,534,642 
Total non-current asset   12,405,300    10,534,642 
Total assets  $13,322,313   $10,580,949 
           
Liabilities          
Current liabilities:          
Accrued expenses and other current liabilities  $292,528   $- 
Amounts due to related parties   130,039    - 
Total current liabilities  $422,567   $- 
           
Shareholders’ equity          
Ordinary shares (par value of $0.001 per share; 50,000,000 shares authorized; 10,000,000 shares issued and outstanding as of June 30, 2024)  $-   $10,000 
Class A ordinary shares (par value of $0.001 per share; 75,000,000 shares authorized; 4,010,349 shares issued and outstanding as of June 30, 2025)   4,010    - 
Class B ordinary shares (par value of $0.001 per share; 25,000,000 shares authorized; 9,200,000 shares issued and outstanding as of June 30, 2025)   9,200    - 
Additional paid in capital   12,157,104    4,249,517 
Retained earnings   997,295    6,709,975 
Accumulated other comprehensive loss   (267,863)   (388,543)
Total shareholders’ equity  $12,899,746   $10,580,949 
Total liabilities and shareholders’ equity  $13,322,313   $10,580,949 
SCHEDULE OF CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME

 

   2025   2024   2023 
   For the Years Ended June 30, 
   2025   2024   2023 
Operating (loss) income               
Equity (loss) income of subsidiaries  $(424,939)  $2,446,103   $3,460,462 
General and administrative expenses   (5,304,727)   (4,832)   - 
Total operating (loss) income   (5,729,666)   2,441,271    3,460,462 
                
Foreign exchange gain and interest income   16,986    503    - 
Net (loss) income  $(5,712,680)  $2,441,774   $3,460,462 
                
Other comprehensive (loss) income               
Foreign currency translation adjustment   120,680    (31,462)   (279,973)
Total comprehensive (loss) income  $(5,592,000)  $2,410,312   $3,180,489 
SCHEDULE OF CONDENSED STATEMENTS OF CASH FLOWS

 

   2025   2024   2023 
   For the Years Ended June 30, 
   2025   2024   2023 
Cash flows from operating activities  $(1,581,748)  $(3,710)  $- 
Cash flows from investing activities   (2,617,293)   -    - 
Cash flows from financing activities   4,187,707    50,000    - 
Effect of exchange rate changes   (9,545)   17    - 
Net (decrease) increase in cash   (20,879)   46,307    - 
Cash at beginning of the year   46,307    -    - 
Cash at the end of the year  $25,428   $46,307   $-