v3.25.1
Consolidated Balance Sheets - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Sep. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Mar. 31, 2023
Non-current assets            
Total assets        
Current liabilities            
Total liabilities        
Shareholders’ equity            
Ordinary shares*(par value of $1 per share; 50,000 shares authorized as of September30 and March 31, 2024, respectively; 1 share issued and outstanding as of September30 and March 31, 2024)     1 1    
Subscription receivable     (1) (1)    
Total shareholders’ equity        
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY        
Alphatime Acquisition Corp [Member]            
Current assets            
Cash and cash equivalents $ 1,377 $ 1,425     $ 15,054  
Prepaid expenses 75,361 15,313     43,052  
Total current assets 76,738 16,738     58,106  
Non-current assets            
Investment held in Trust Account 15,596,634 15,240,284     74,062,199  
Total assets 15,673,372 15,257,022     74,120,305  
Current liabilities            
Accounts payable and accrued expenses 1,501,092 1,500,701     649,589  
Due to HCYC 141,811        
Total current liabilities 3,629,881 3,331,500     1,538,907  
Deferred underwriting commission 2,415,000 2,415,000     2,415,000  
Total liabilities 6,044,881 5,746,500     3,953,907  
Commitments and Contingencies        
Temporary Equity:            
Ordinary shares subject to possible redemption, 1,335,250 shares at redemption value of $11.68 and $11.41 per share as of March 31, 2025 and December 31, 2024 respectively 15,596,634 15,240,284     74,062,199  
Shareholders’ equity            
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding      
Ordinary shares*(par value of $1 per share; 50,000 shares authorized as of September30 and March 31, 2024, respectively; 1 share issued and outstanding as of September30 and March 31, 2024) 214 214     214  
Additional paid in capital      
Accumulated loss (5,968,357) (5,729,976)     (3,896,015)  
Total shareholders’ equity (5,968,143) (5,729,762)   (4,405,704) (3,895,801)  
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 15,673,372 15,257,022     74,120,305  
Alphatime Acquisition Corp [Member] | Related Party [Member]            
Current liabilities            
Promissory notes – related party 1,262,500 1,262,500     690,000  
Amount due to related parties-current $ 724,478 $ 568,299     $ 199,318  
HCYC Group Company Limited [Member]            
Current assets            
Cash and cash equivalents     426,196 810,819   $ 230,459
Accounts receivable     237,545 72,346   360,657
Prepayments and other current asset     39,119 52,369   43,279
Prepaid expenses     33,189 [1] 50,517 [1],[2]   43,252 [2]
Total current assets     702,860 935,534   634,395
Non-current assets            
Equipment, net     48,130 51,067   12,087
Long-term deposit     43,573 43,897   20,538
Prepaid expenses, non-current     5,979  
Deferred tax asset     57,980 46,048   83,014
Right of use     229,556 286,475   102,077
Total non-current assets     379,239 433,466   217,716
Total assets     1,082,099 1,369,000   852,111
Current liabilities            
Accounts payable     329,293 262,323   466,479
 Lease liabilities, current     126,205 122,265   62,395
 Other payables     256,231 13,965   11,648
Total current liabilities     1,366,182 987,462   626,319
 Lease liabilities, non-current     110,352 172,955   45,881
Total non-current liabilities     110,352 172,955   45,881
Total liabilities     1,476,534 1,160,417   672,200
Shareholders’ equity            
Ordinary shares*(par value of $1 per share; 50,000 shares authorized as of September30 and March 31, 2024, respectively; 1 share issued and outstanding as of September30 and March 31, 2024)     10,000 10,000 [3]   10,000 [3]
Additional paid in capital     1,060,309 1,060,309   1,060,309
Subscription receivable         (9,999)
Accumulated loss     (1,471,503) (864,073)   (882,279)
Accumulated other comprehensive income     6,759 2,347   1,880
Total shareholders’ equity     (394,435) 208,583   179,911
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY     1,082,099 1,369,000   852,111
HCYC Group Company Limited [Member] | Related Party [Member]            
Current liabilities            
Amount due to related parties-current     $ 654,453 $ 588,909   $ 85,797
[1] Prepaid expenses represent the prepayments for leasehold restoration fees, insurance fees, IT supports, and other services that amortize within 12 months.
[2] Prepaid expenses represent the prepayments for insurance fees, IT supports, and other services that amortize within 12 months.
[3] The shares and per share information are presented on a retroactive basis to reflect the reorganization as of the issuance date of this report.