XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2024
Sep. 30, 2024
Current assets:    
Cash $ 2,606,879 $ 3,022,436
Accounts receivable, net of allowances for credit losses of $51,342 and $27,282 as of December 31, 2024 and September 30, 2024, respectively 4,862,223 5,609,032
Accounts receivable (related party) 0 96,487
Inventories, net 752,973 489,996
Prepaid expenses and other current assets 402,813 426,240
Total current assets 8,624,888 9,644,191
Property and equipment, net 194,029 219,297
Intangible assets, net 627,197 680,386
Goodwill 1,333,682 1,558,682
Operating lease right-of-use assets, net 2,639,821 2,593,112
Other assets 72,688 72,688
Total assets 13,492,305 14,768,356
Current liabilities:    
Note payable to Forward China (related party) 600,000 600,000
Accounts payable 194,951 129,060
Due to Forward China (related party) 6,771,284 7,226,012
Deferred income 278,607 399,439
Current portion of operating lease liability 454,509 404,056
Accrued expenses and other current liabilities 487,461 613,029
Total current liabilities 8,786,812 9,371,596
Other liabilities:    
Operating lease liability, less current portion 2,426,196 2,429,726
Total liabilities 11,213,008 11,801,322
Commitments and contingencies
Shareholders' equity:    
Series A-1 Convertible Preferred Stock, par value $0.01 per share; stated value of $1,000 per share; 2,700 shares authorized, 2,200 shares issued and outstanding at December 31, 2024 and September 30, 2024 (liquidation preference of $2,200,000) 2,200,000 2,200,000
Common stock, 40,000,000 shares authorized; par value $0.01 per share; 1,101,069 shares issued and outstanding at December 31, 2024 and September 30, 2024 11,011 11,011
Additional paid-in capital 20,413,491 20,393,163
Accumulated deficit (20,345,205) (19,637,140)
Total shareholders' equity 2,279,297 2,967,034
Total liabilities and shareholders' equity $ 13,492,305 $ 14,768,356