XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (UNAUDITED) - USD ($)
Series A-1 Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Sep. 30, 2023 $ 0 $ 11,011 $ 20,291,803 $ (17,686,553) $ 2,616,261
Beginning balance, shares at Sep. 30, 2023 0 1,101,069      
Share-based compensation 50,811 50,811
Net loss (354,220) (354,220)
Ending balance, value at Dec. 31, 2023 $ 0 $ 11,011 20,342,614 (18,040,773) 2,312,852
Ending balance, shares at Dec. 31, 2023 0 1,101,069      
Beginning balance, value at Sep. 30, 2023 $ 0 $ 11,011 20,291,803 (17,686,553) 2,616,261
Beginning balance, shares at Sep. 30, 2023 0 1,101,069      
Net loss         (907,434)
Ending balance, value at Mar. 31, 2024 $ 0 $ 11,011 20,352,843 (18,593,987) 1,769,867
Ending balance, shares at Mar. 31, 2024 0 1,101,069      
Beginning balance, value at Dec. 31, 2023 $ 0 $ 11,011 20,342,614 (18,040,773) 2,312,852
Beginning balance, shares at Dec. 31, 2023 0 1,101,069      
Share-based compensation 10,229 10,229
Net loss (553,214) (553,214)
Ending balance, value at Mar. 31, 2024 $ 0 $ 11,011 20,352,843 (18,593,987) 1,769,867
Ending balance, shares at Mar. 31, 2024 0 1,101,069      
Beginning balance, value at Sep. 30, 2024 $ 2,200,000 $ 11,011 20,393,163 (19,637,140) 2,967,034
Beginning balance, shares at Sep. 30, 2024 2,200 1,101,069      
Share-based compensation 20,328 20,328
Net loss (708,065) (708,065)
Ending balance, value at Dec. 31, 2024 $ 2,200,000 $ 11,011 20,413,491 (20,345,205) 2,279,297
Ending balance, shares at Dec. 31, 2024 2,200 1,101,069      
Beginning balance, value at Sep. 30, 2024 $ 2,200,000 $ 11,011 20,393,163 (19,637,140) 2,967,034
Beginning balance, shares at Sep. 30, 2024 2,200 1,101,069      
Net loss         (2,159,676)
Ending balance, value at Mar. 31, 2025 $ 4,925,000 $ 11,011 20,439,612 (21,796,816) 3,578,807
Ending balance, shares at Mar. 31, 2025 4,925 1,101,069      
Beginning balance, value at Dec. 31, 2024 $ 2,200,000 $ 11,011 20,413,491 (20,345,205) 2,279,297
Beginning balance, shares at Dec. 31, 2024 2,200 1,101,069      
Share-based compensation 26,121 26,121
Net loss (1,451,611) (1,451,611)
Preferred stock issued in connection with conversion of accounts payable to Forward China $ 2,725,000 2,725,000
Preferred stock issued in connection with conversion of accounts payable to Forward China, shares 2,725        
Ending balance, value at Mar. 31, 2025 $ 4,925,000 $ 11,011 $ 20,439,612 $ (21,796,816) $ 3,578,807
Ending balance, shares at Mar. 31, 2025 4,925 1,101,069