v3.25.1
SCHEDULE OF UNAUDITED PRO FORMA FINANCIAL INFORMATION (Details) - USD ($)
2 Months Ended 12 Months Ended
Nov. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Oct. 03, 2024
Sep. 30, 2022
Cash $ 74,514 $ 179,237    
Current assets   371,593      
Total Current Assets   446,107 575,441    
Total non-current assets   413,666 256,697    
TOTAL ASSETS 859,773 832,138    
Total Current Liabilities 5,984 3,356,493 2,701,505    
Non-current liabilities   26,277      
TOTAL LIABILITIES 5,984 3,382,770 2,701,505    
Ordinary shares (US$1 par value; 50,000 shares; authorized 13,727 shares issued) $ 0 $ 13,727 $ 13,727    
Ordinary shares, par value $ 0.0001 $ 1 $ 1    
Ordinary shares, shares authorized 500,000,000 50,000 50,000    
Ordinary shares, shares issued 1 13,727 13,727    
Additional paid-in capital $ (0) $ 11,074,192 $ 11,074,192    
Subscription receivables   (2,939,179) (2,969,955)    
Accumulated other comprehensive loss   (220,253) (165,023)    
Accumulated deficit (5,984) (10,451,484) (9,822,308)    
Total Shareholders’ Deficit (5,984) (2,522,997) (1,869,367) $ 435,525
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT $ 859,773 832,138    
Number of shares issued   892      
Number of shares issued, value   $ 2,087,102      
Net Loss $ (5,984) $ (629,176) [1] $ (4,344,768)    
Net loss per share attributable to ordinary shareholders - basic $ (5,984) $ (45.83) $ (337.62)    
Net loss per share attributable to ordinary shareholders - diluted $ (5,984) $ (45.83) $ (337.62)    
Weighted average number of ordinary shares used in computing net loss per share - basic 1 13,727 [2] 12,869    
Weighted average number of ordinary shares used in computing net loss per share - diluted 1 13,727 [2] 12,869    
Pro Forma Adjustment [Member]          
Cash [3]   $ 2,087,102      
Current assets        
Total Current Assets   2,087,102      
Total non-current assets        
TOTAL ASSETS   2,087,102      
Total Current Liabilities        
Non-current liabilities        
TOTAL LIABILITIES        
Ordinary shares (US$1 par value; 50,000 shares; authorized 13,727 shares issued) [3]   892      
Additional paid-in capital [3]   2,086,210      
Total Shareholders’ Deficit   2,087,102      
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT   2,087,102      
Net Loss [1]        
Net loss per share attributable to ordinary shareholders - basic        
Net loss per share attributable to ordinary shareholders - diluted        
Weighted average number of ordinary shares used in computing net loss per share - basic [2]   892      
Weighted average number of ordinary shares used in computing net loss per share - diluted [2]   892      
Pro Forma [Member]          
Cash   $ 2,161,616      
Current assets   371,593      
Total Current Assets   2,533,209      
Total non-current assets   413,666      
TOTAL ASSETS   2,946,875      
Total Current Liabilities   3,356,493      
Non-current liabilities   26,277      
TOTAL LIABILITIES   3,382,770      
Ordinary shares (US$1 par value; 50,000 shares; authorized 13,727 shares issued)   14,619      
Additional paid-in capital   13,160,402      
Subscription receivables   (2,939,179)      
Accumulated other comprehensive loss   (220,253)      
Accumulated deficit   (10,451,484)      
Total Shareholders’ Deficit   (435,895)      
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT   2,946,875      
Net Loss [1]   $ (629,176)      
Net loss per share attributable to ordinary shareholders - basic   $ (43.04)      
Net loss per share attributable to ordinary shareholders - diluted   $ (43.04)      
Weighted average number of ordinary shares used in computing net loss per share - basic [2]   14,619      
Weighted average number of ordinary shares used in computing net loss per share - diluted [2]   14,619      
[1] There are no effects on total revenue and total net income.
[2] Additional 892 were shares issued for $2,087,102.
[3] Additional 892 were shares issued for $2,087,102.