XML 62 R29.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