v3.25.2
Restatement of Previously Issued Financial Statements (Tables)
12 Months Ended
Sep. 30, 2024
Restatement of Previously Issued Financial Statements [Abstract]  
Schedule of Consolidated Balance Sheets

Summary of Restatements – Consolidated Balance Sheets:

 

   As of September 30, 2023 
   As previously
reported
   Adjustments   Reference  As restated 
ASSETS               
                
CURRENT ASSETS                  
Cash  $1,430   $
      $1,430 
Prepaid expenses   154,519    
       154,519 
Advance to a related company   97,882    
       97,882 
Deposits   127,664    
       127,664 
Other receivables   54,468    
       54,468 
Total current assets   435,963    
       435,963 
                   
OTHER ASSETS                  
Property and equipment, net   1,598    
       1,598 
Intangible assets, net   5,826,499    (5,826,499)  a   
 
Software, net   337    
       337 
Deferred merger costs   
    704,334   b   704,334 
Total non-current assets   5,828,434    (5,122,165)  a, b   706,269 
                   
Total assets  $6,264,397   $(5,122,165)  a, b  $1,142,232 
                   
LIABILITIES AND SHAREHOLDERS’ EQUITY                  
                   
CURRENT LIABILITIES                  
Loans from third parties  $510,234   $
      $510,234 
Other payables and accrued expenses   348,807    41,450   c   390,257 
Payable to directors   
    2,231,781   d   2,231,781 
Total current liabilities   859,041    2,273,231   c, d   3,132,272 
                   
OTHER LIABILITIES                  
Payable to directors   2,231,781    (2,231,781)   d   
 
Compensation payable to a shareholder   5,756,366    (418,093)  a   5,338,273 
Total non-current liabilities   7,988,147    (2,649,874)  a, d   5,338,273 
                   
Total liabilities   8,847,188   $(376,643)  a, c, d   8,470,545 
                   
COMMITMENTS AND CONTINGENCIES   
 
    
 
       
 
 
                   
SHAREHOLDERS’ DEFICIT                  
Ordinary shares, $0.0001 par value; 479,000,000 shares authorized; 137,750,000* shares issued and outstanding as of September 30, 2023   13,775    
       13,775 
Additional paid-in capital   587,499    
       587,499 
Accumulated deficit   (3,255,885)   (4,727,705)  a, b, c   (7,983,590)
Accumulated other comprehensive income   71,820    (17,817)  a, b, c   54,003 
Total shareholders’ deficit   (2,582,791)   (4,745,522)  a, b, c   (7,328,313)
                   
Total liabilities and shareholders’ deficit  $6,264,397   $(5,122,165)  a, b, c  $1,142,232 

 

* Giving retroactive effect to reverse recapitalization effected on March 14, 2024 to reflect exchange ratio of approximately 55.1 as described in Note 4.
Schedule of Consolidated Statements of Operations and Comprehensive loss

Summary of Restatements - Consolidated Statements of Operations and Comprehensive loss:

 

   For the Year Ended September 30, 2023 
   As previously
reported
   Adjustments   Reference  As restated 
                
Operating expenses:               
General and administrative expenses  $2,316,454   $(1,090,953)   a, b, c  $1,225,501 
Total operating expenses   2,316,454    (1,090,953)  a, b, c   1,225,501 
                   
Loss from operations   (2,316,454)   1,090,953   a, b, c   (1,225,501)
                   
Other income (expenses)                  
Interest expense, net   (24,207)   (592,191)  a   (616,398)
Total other expense, net   (24,207)   (592,191)  a   (616,398)
                   
Loss before income taxes   (2,340,661)   498,762   a, b, c   (1,841,899)
                   
Income tax expense   
    
       
 
                   
Net loss  $(2,340,661)  $498,762   a, b, c  $(1,841,899)
                   
Foreign currency translation adjustment   68,394    55,604   a, b   123,998 
                   
Total comprehensive loss attributable to ordinary shareholders  $(2,272,267)  $554,366    a, b, c  $(1,717,901)
                   
Weighted average number of ordinary shares outstanding - basic and diluted*   137,750,000    
       137,750,000 
                   
Loss per ordinary share - basic and diluted  $(0.02)  $0.01   a, b, c  $(0.01)

 

* Giving retroactive effect to reverse recapitalization effected on March 14, 2024 to reflect exchange ratio of approximately 55.1 as described in Note 4.
Schedule of Consolidated Statements of Cash Flows

Summary of Restatements - Consolidated Statements of Cash Flows:

 

   For the Year Ended September 30, 2023 
   As previously
reported
   Adjustments   Reference  As restated 
                
Cash flows from operating activities:               
Net loss  $(2,340,661)  $498,762    a, b, c  $(1,841,899)
Adjustments to reconcile net loss to net cash used in operating activities.                  
Amortization expense   431,593    (431,593)  a   
 
Depreciation expense   103    
       103 
Changes in operating assets and liabilities                  
Prepaid expenses   (77,215)   
       (77,215)
Advance to a related company   10,289    
       10,289 
Deposits   (127,664)   
       (127,664)
Other receivables   (34,183)   
       (34,183)
Interests payable   23,380    
       23,380 
Other payables and accrued expenses   119,147    41,450    c   160,597 
Payable to directors   1,704,724    592,191    a   2,296,915 
Net cash provided by operating activities   (290,487)   700,810   a, b, c   410,323 
                   
Cash flows from investing activities:                  
Purchases of property and equipment   (1,598)   
       (1,598)
Net cash used in investing activities   (1,598)   
       (1,598)
                   
Cash flows from financing activities:                  
Payments of deferred merger costs   
    (700,810)  b   (700,810)
Net cash used in financing activities   
    (700,810)  b   (700,810)
                   
Effect of exchange rate changes   68,394    
       68,394 
                   
Net change in cash   (223,691)   
       (223,691)
                   
Cash - beginning of the year   225,121    
       225,121 
                   
Cash - end of the year  $1,430   $
      $1,430