XML 58 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Leases (Tables)
12 Months Ended
Jun. 30, 2025
Leases [Abstract]  
Schedule of Components of Lease Expenses Weighted Average Remaining Lease Terms and Discount Rate

The components of lease expenses for the years ended June 30, 2025 and 2024 were as follows:

 

   For the years ended June 30, 
   2025   2024   2023 
Fixed operating lease  $3,158,279   $3,158,279   $3,158,279 
Variable operating lease   (528,027)   (237,779)   439,004 
Total lease expense  $2,630,252   $2,920,500   $3,597,283 

Supplemental balance sheet information related to operating lease was as follows:

 

   As of
June 30,
2025
   As of
June 30,
2024
 
Right-of-use assets-operating lease, net  $1,560,385   $4,587,352 
           
Operating lease liabilities – current   1,437,353    3,026,234 
Operating lease liabilities – non-current   
    1,572,994 
Total operating lease liabilities  $1,437,353   $4,599,228 

The weighted average remaining lease terms and discount rate for operating lease were as follows as of June 30, 2025 and 2024:

 

   As of
June 30,
2025
   As of
June 30,
2024
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   0.5 years    1.5 years 
Weighted average discount rate   4.16%   4.16%

The total amount of financing lease expense, including amortization and interest expenses recognized in the combined and consolidated statements of income for the years ended June 30, 2025, 2024 and 2023 were as follows:

 

   For the years ended June 30, 
   2025   2024   2023 
Depreciation expenses  $2,704,847   $2,704,848   $2,704,847 
Interest expenses-fixed   1,196,602    1,443,772    1,689,926 
Interest expenses-variable   238,965    496,612    300,761 
Total  $4,140,414   $4,645,232   $4,695,534 

Supplemental balance sheet information related to financing leases was as follows:

 

   As of
June 30,
2025
   As of
June 30,
2024
 
Right-of-use assets-financing lease, net (included in Vessels, net, see Note 4)  $38,118,961   $40,753,604 
Financing lease liabilities – current  $3,338,390   $3,256,190 
Financing lease liabilities – non-current   10,677,310    13,948,550 
Total financing lease liabilities  $14,015,700   $17,204,740 

 

The weighted average remaining lease terms and discount rates for financing leases were as follows as of June 30, 2025 and 2024:

 

   As of
June 30,
2025
   As of
June 30,
2024
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   3.34 years    4.34 years 
Weighted average discount rate   7.61%   7.61%
           
Schedule of Maturities of Operating Lease Liabilities

The following is a schedule of maturities of operating lease liabilities (excluding variable payments) as of June 30, 2025:

 

Twelve months ending June 30,    
2026  $1,456,106 
Total future minimum lease payments  $1,456,106 
Less: imputed interest   18,753 
Present value of lease liabilities  $1,437,353 
Schedule of Maturities of Financing Lease Liabilities

The following is a schedule of maturities of financing lease liabilities (excluding variable payments) as of June 30, 2025:

 

Twelve months ending June 30,    
2026  $4,286,724 
2027   3,986,356 
2028   3,753,139 
Thereafter   4,182,754 
Total future minimum lease payments  $16,208,973 
Less: imputed interest   2,193,273 
Present value of lease liabilities  $14,015,700