v3.25.2
Unaudited Condensed Combined and Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net income $ 895,932 $ 1,585,367
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of vessels and equipment 1,853,833 1,797,841
Amortization of debt issuance cost 32,838 36,423
Amortization of deferred dry-docking cost 137,375 122,829
Amortization of operating lease right-of-use assets 1,498,080 1,438,091
Amortization of discount for long-term payable 50,827 16,158
Changes in operating assets and liabilities:    
Accounts receivable 261,821 103,529
Prepayments and other assets (85,424) 31,867
Accounts payable 14,152 (79,314)
Advance from customers 117,694
Accrued expenses and other liabilities (21,911) 234,471
Due from related parties 106,889 177,777
Due to related parties 94,383 (264,229)
Operating lease liabilities (1,656,638) (1,450,701)
Net cash provided by operating activities 3,182,157 3,867,803
Cash flows from investing activities:    
Purchase of long-lived assets (546,901) (88,492)
Payment for dry-docking cost (676,234)
Purchase of time deposit through a related party (500,000)
Withdraw of time deposit through a related party 12,500,000
Net cash (used in) provided by investing activities (546,901) 11,235,274
Cash flows from financing activities:    
Repayment of long-term loan (828,144) (1,045,000)
Financing lease liabilities-principal repayment (1,626,284) (1,619,441)
Proceeds from private placement 1,350,000
Dividends to shareholders (11,600,000)
Deferred IPO cost (377,543) (100,000)
Capital injection from investor 500,000
Net cash used in financing activities (1,481,971) (13,864,441)
Net increase in cash 1,153,285 1,238,636
Cash at beginning of year 3,751,921 3,416,273
Cash at end of year 4,905,206 4,654,909
Supplemental disclosure information:    
Cash paid for interest 1,051,307 1,214,465
Non-cash transactions:    
Addition to fixed assets through long term account payable $ 1,970,544