ORGANIZATION AND BUSINESS DESCRIPTION (Details Narrative)
|
|
|
|
1 Months Ended |
7 Months Ended |
9 Months Ended |
12 Months Ended |
21 Months Ended |
|
|
|
|
Jun. 30, 2024
USD ($)
$ / shares
|
Sep. 01, 2023 |
Dec. 01, 2021 |
Feb. 29, 2024 |
Jan. 23, 2025
shares
|
Mar. 31, 2025
USD ($)
$ / shares
shares
|
Mar. 31, 2025
HKD ($)
shares
|
Mar. 31, 2024
USD ($)
shares
|
Mar. 31, 2023
shares
|
Jun. 30, 2024
USD ($)
$ / shares
shares
|
Jun. 30, 2024
HKD ($)
shares
|
Jun. 30, 2023
USD ($)
$ / shares
shares
|
Aug. 31, 2023 |
Jul. 20, 2023
$ / shares
|
Dec. 02, 2020
$ / shares
|
May 21, 2015
USD ($)
|
May 21, 2015
CNY (¥)
|
May 21, 2015
HKD ($)
|
May 01, 2015
USD ($)
|
May 01, 2015
CNY (¥)
|
May 01, 2015
HKD ($)
|
Common stock, par value | $ / shares |
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
Additional paid in capital, adjustment |
$ 16,203,206
|
|
|
|
|
$ 10,856,609
|
|
|
|
|
|
|
$ 16,203,206
|
|
|
|
|
|
|
|
|
|
|
|
Net income per ordinary share, basic | shares |
|
|
|
|
|
53,569,358
|
[1] |
53,569,358
|
[1] |
50,000,000
|
[1] |
150,146,187
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per ordinary share, diluted | shares |
|
|
|
|
|
53,569,358
|
[1] |
53,569,358
|
[1] |
50,000,000
|
[1] |
150,146,187
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising costs |
|
|
|
|
|
$ 34,900,000
|
|
|
|
$ 43,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development costs |
3,071,227
|
|
|
|
|
3,075,690
|
|
|
|
|
|
|
3,071,227
|
|
|
|
|
|
|
|
|
|
|
|
Software costs |
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized software costs |
|
|
|
|
|
166,514
|
|
|
|
26,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash |
3,605
|
|
|
|
|
4,815
|
|
|
|
7,512
|
|
|
3,605
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit loss |
0
|
|
|
|
|
0
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
Impairment charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred offering costs |
1,571,328
|
|
|
|
|
|
|
|
|
|
|
|
1,571,328
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax assets, valuation allowance |
2,353,678
|
|
|
|
|
2,435,512
|
|
|
|
|
|
|
2,353,678
|
|
|
|
|
|
|
|
|
|
|
|
Uncertain tax positions |
|
|
|
|
|
$ 0
|
|
|
|
$ 0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of net operating loss carryforwards |
|
|
|
|
|
25.00%
|
|
25.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax, provisions |
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions of profits tax |
|
|
|
|
|
The applicable tax rate is 17% in Singapore, with 75% of the first S$10,000 taxable income and 50% of the next S$190,000 taxable
income exempted from income tax.
|
|
The applicable tax rate is 17% in Singapore, with 75% of the first S$10,000 taxable income and 50% of the next S$190,000 taxable
income exempted from income tax.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents and restricted cash |
$ 18,820,140
|
|
|
|
|
$ 15,708,555
|
|
|
|
|
|
|
$ 18,820,140
|
|
|
|
|
|
|
|
|
|
|
|
Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value | $ / shares |
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
$ 0.0001
|
|
|
$ 0.0001
|
|
|
|
|
|
|
Additional paid in capital, adjustment |
$ 16,193,191
|
|
|
|
|
|
|
|
|
|
|
|
$ 16,193,191
|
|
$ 16,193,191
|
|
|
|
|
|
|
|
|
|
Net income per ordinary share, basic | shares |
|
|
|
|
|
|
|
|
|
|
|
|
150,146,187
|
150,146,187
|
150,146,187
|
|
|
|
|
|
|
|
|
|
Net income per ordinary share, diluted | shares |
|
|
|
|
|
|
|
|
|
|
|
|
150,146,187
|
150,146,187
|
150,146,187
|
|
|
|
|
|
|
|
|
|
Advertising costs |
|
|
|
|
|
|
|
|
|
|
|
|
$ 55,100,000
|
|
$ 82,600,000
|
|
|
|
|
|
|
|
|
|
Development costs |
3,071,227
|
|
|
|
|
|
|
|
|
|
|
|
3,071,227
|
|
2,776,440
|
|
|
|
|
|
|
|
|
|
Software costs |
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
2,800,000
|
|
|
|
|
|
|
|
|
|
Capitalized software costs |
39,167
|
|
|
|
|
|
|
|
|
|
|
|
39,167
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash |
3,605
|
|
|
|
|
|
|
|
|
|
|
|
3,605
|
|
8,337
|
|
|
|
|
|
|
|
|
|
Allowance for credit loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred offering costs |
1,571,328
|
|
|
|
|
|
|
|
|
|
|
|
1,571,328
|
|
270,896
|
|
|
|
|
|
|
|
|
|
Deferred tax assets, valuation allowance |
2,353,678
|
|
|
|
|
|
|
|
|
|
|
|
2,353,678
|
|
317,203
|
|
|
|
|
|
|
|
|
|
Uncertain tax positions |
0
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
0
|
|
|
|
|
|
|
|
|
|
Effect of net operating loss carryforwards |
|
|
|
|
|
|
|
|
|
|
|
|
25.00%
|
25.00%
|
|
|
|
|
|
|
|
|
|
|
Tax, provisions |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
|
Provisions of profits tax |
|
|
|
|
|
|
|
|
|
|
|
|
The applicable tax rate is 17% in Singapore, with 75% of the first S$10,000 taxable income
and 50% of the next S$190,000 taxable income exempted from income tax.
|
The applicable tax rate is 17% in Singapore, with 75% of the first S$10,000 taxable income
and 50% of the next S$190,000 taxable income exempted from income tax.
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents and restricted cash |
$ 18,820,140
|
|
|
|
|
|
|
|
|
|
|
|
$ 18,820,140
|
|
$ 16,017,992
|
|
|
|
|
|
|
|
|
|
Gamehaus HK [Member] | Equity Interest Pledge Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
35.8895%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gamehaus HK [Member] | VIE Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
|
|
|
|
|
|
|
|
|
|
100.00%
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
Gamehaus HK [Member] | Share Transfer Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
|
23.2284%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kuangre SH [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
76.7716%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35.8895%
|
|
|
|
|
|
|
|
|
Kuangre SH [Member] | Equity Interest Pledge Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
64.1105%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kuangre SH [Member] | VIE Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
100.00%
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
23.2284%
|
23.2284%
|
|
64.1105%
|
|
|
|
|
|
|
|
|
Kuangre SH [Member] | Exclusive Services Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
64.1105%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mr FengXie [Member] | VIE Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
23.2284%
|
|
|
|
|
|
|
|
|
|
|
23.2284%
|
23.2284%
|
|
|
|
|
|
|
|
|
|
|
Mr FengXie [Member] | Share Transfer Agreements [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
|
23.2284%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable [Member] | Customer Concentration Risk [Member] | Apple [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
58.90%
|
|
58.90%
|
|
|
|
|
62.50%
|
62.50%
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable [Member] | Customer Concentration Risk [Member] | Apple [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
|
|
|
|
|
|
|
62.50%
|
62.50%
|
65.80%
|
|
|
|
|
|
|
|
|
|
Accounts Receivable [Member] | Customer Concentration Risk [Member] | Google [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
26.30%
|
|
26.30%
|
|
|
|
|
21.50%
|
21.50%
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable [Member] | Customer Concentration Risk [Member] | Google [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
|
|
|
|
|
|
|
21.50%
|
21.50%
|
20.00%
|
|
|
|
|
|
|
|
|
|
Accounts Payable [Member] | Supplier Concentration Risk [Member] | First Suppliers [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
20.50%
|
|
20.50%
|
|
|
|
|
11.70%
|
11.70%
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable [Member] | Supplier Concentration Risk [Member] | First Suppliers [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
|
|
|
|
|
|
|
11.70%
|
11.70%
|
18.50%
|
|
|
|
|
|
|
|
|
|
Accounts Payable [Member] | Supplier Concentration Risk [Member] | Second Supplier [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
15.10%
|
|
15.10%
|
|
|
|
|
10.70%
|
10.70%
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable [Member] | Supplier Concentration Risk [Member] | Second Supplier [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
|
|
|
|
|
|
|
10.70%
|
10.70%
|
14.80%
|
|
|
|
|
|
|
|
|
|
Accounts Payable [Member] | Supplier Concentration Risk [Member] | Third Supplier [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
|
|
|
|
|
|
|
10.20%
|
10.20%
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable [Member] | Supplier Concentration Risk [Member] | Third Supplier [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration percentage |
|
|
|
|
|
|
|
|
|
|
|
|
10.20%
|
10.20%
|
12.50%
|
|
|
|
|
|
|
|
|
|
Deposit Insurance Regulation [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 72,000
|
¥ 500,000
|
|
Deposit Insurance Regulation [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 72,000
|
¥ 500,000
|
|
|
|
|
Deposit Protection Scheme [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,000
|
|
$ 500,000
|
Deposit Protection Scheme [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,000
|
|
$ 500,000
|
|
|
|
Singapore Deposit Insurance Corporation [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 75,000
|
|
|
Singapore Deposit Insurance Corporation [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 75,000
|
|
|
|
|
|
HONG KONG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions profits tax rate |
|
|
|
|
|
8.25%
|
|
8.25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining profit rate |
|
|
|
|
|
16.50%
|
|
16.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HONG KONG | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions profits tax rate |
|
|
|
|
|
|
|
|
|
|
|
|
8.25%
|
8.25%
|
|
|
|
|
|
|
|
|
|
|
Remaining profit rate |
|
|
|
|
|
|
|
|
|
|
|
|
16.50%
|
16.50%
|
|
|
|
|
|
|
|
|
|
|
Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VAT rates |
|
|
|
|
|
6.00%
|
|
6.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VAT rates |
|
|
|
|
|
|
|
|
|
|
|
|
6.00%
|
6.00%
|
|
|
|
|
|
|
|
|
|
|
Minimum [Member] | Equity Investments Accounted [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investments, rate |
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum [Member] | Equity Investments Accounted [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investments, rate |
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VAT rates |
|
|
|
|
|
13.00%
|
|
13.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VAT rates |
|
|
|
|
|
|
|
|
|
|
|
|
13.00%
|
13.00%
|
|
|
|
|
|
|
|
|
|
|
Maximum [Member] | Equity Investments Accounted [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investments, rate |
|
|
|
|
|
49.90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum [Member] | Equity Investments Accounted [Member] | Gamehaus Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investments, rate |
49.90%
|
|
|
|
|
|
|
|
|
|
|
|
49.90%
|
|
|
|
|
|
|
|
|
|
|
|
Other Additional Capital [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid in capital, adjustment |
$ 10,015
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,015
|
|
|
|
|
|
|
|
|
|
|
|
Common Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Converte, shares | shares |
|
|
|
|
34,401,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value | $ / shares |
$ 0.0001
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
Common Class B [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Converte, shares | shares |
|
|
|
|
15,598,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value | $ / shares |
$ 0.0001
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|