XML 29 R3.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Jun. 30, 2024
CURRENT ASSETS    
Cash $ 1,875,453 $ 587,448
Accounts receivable, net of allowance for credit losses of $595,907 and $0 as of June 30, 2025 and 2024, respectively 6,786,792 251,894
Inventories 12,686,739 1,768,072
Contract assets 454,842 1,682,289
Prepaid expenses and other receivables, net of allowance for credit losses of $317,282 and $0 as of June 30, 2025 and 2024, respectively 1,837,812 44,116
Total Current Assets 23,649,638 4,333,959
PROPERTY AND EQUIPMENT, NET 131,722 142,619
NON-CURRENT ASSETS    
Operating right-of-use assets 1,063,438 405,758
Deferred transaction costs 462,177
Security deposits 1,155,016 29,909
Total Non-current Assets 2,218,454 897,844
Total Assets 25,999,814 5,374,422
CURRENT LIABILITIES    
Accounts payable 26,244,987 1,396,860
Other payables and accrued liabilities 3,570,959 468,225
Contract liabilities 378 649,450
Income taxes payable 76,743
Short-term loans 291,208
Current maturity of long-term loan 23,743 19,539
Operating lease liabilities - current 211,525 72,531
Convertible promissory notes 6,000,000
Total Current Liabilities 30,401,252 8,948,981
NON-CURRENT LIABILITIES    
Operating lease liabilities - non-current 889,827 332,435
Long-term loan - non-current 73,418 95,442
Total Non-current Liabilities 963,245 427,877
Total Liabilities 31,364,497 9,376,858
COMMITMENTS AND CONTINGENCIES (See Note 20)
SHAREHOLDERS' DEFICIT    
Common stock, $0.0001 par value, 50,000,000 and 6,606,664 shares authorized as of June 30, 2025 and 2024, respectively; 6,780,597 and 3,303,333 shares issued and outstanding as of June 30, 2025 and 2024, respectively 678 330 [1]
Additional paid-in capital 14,686,705 7,024,162
Accumulated deficit (20,047,064) (11,026,928)
Accumulated other comprehensive loss (5,002)
Total Shareholders' Deficit (5,364,683) (4,002,436)
Total Liabilities and Shareholders' Deficit 25,999,814 5,374,422
Related Party    
CURRENT ASSETS    
Prepaid expenses - related party 8,000
Due from a related party 140
CURRENT LIABILITIES    
Other payable - related parties $ 272,917 $ 51,168
[1] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.