v3.25.2
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Net loss $ (2,008,648) $ (179,508)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on disposal of property and equipment 68,188
Depreciation expense 212,792 95,051
Amortization expense 27,315 951
Deferred income taxes benefits (42,861) (59,099)
Amortization of operating lease right-of-use assets 828,458 798,044
Inventories reserve 229,780 176,072
Changes in operating assets and liabilities:    
Accounts receivable (605,435) (159,112)
Accounts receivable – a related party 279,172
Inventories (63,902) (901,095)
Prepayments and other receivables (1,974,220) (2,065,536)
Prepayments for operation services to a related party 45,000 (180,000)
Security deposits 2,148 (23,854)
Accounts payable (853,177) (774,347)
Accrued expenses and other payables (345,649) (503,291)
Operating lease liabilities (803,823) (626,205)
Taxes payable   (399,407)
Net cash used in operating activities (5,284,034) (4,522,164)
Cash flows from investing activities    
Purchases of properties and equipment (141,624) (351,524)
Cash released from disposal of entities (119,720)
Repayment from a related party 180,256
Advance to a related party (147,288) (162)
Prepayments for property (775,000)
Payments of property rights (119,700)
Net cash used in investing activities (408,632) (1,066,130)
Cash flows from financing activities    
Proceeds from borrowings 1,917,100 247,500
Repayments of borrowings (601,995) (375,625)
Repayments on other payables - related parties (90,000)
Payments of offering cost (516,490) (282,403)
Net proceeds from issuance of common stock 6,373,000 9,154,500
Net cash provided by financing activities 7,171,615 8,653,972
Net changes in cash including cash classified within current assets held for sale 1,478,949 3,065,678
Effect of exchange rate changes on cash 22,354 (1,324)
Less: net increase in cash classified within current assets held for sale (7,117)
Cash at beginning of the period 840,102 1,403,514
Cash at the end of the period 2,334,288 4,467,868
Supplemental disclosure of cash flow information    
Cash paid for interest expense 546,234 68,082
Cash paid for income taxes 42,640 481,929
Supplemental disclosure of non-cash investing and financing activities    
Purchase software by using previous prepayments 136,580
Properties used for rental services 49,811
Deferred IPO cost recognized as additional paid-in capital 502,198
Uncollected proceeds from disposal of subsidiaries 526,779
Termination of operating lease right-of-use assets and operating lease liabilities 3,089,912 (2,962)
Right-of-use assets obtained in exchange for operating lease liabilities $ 557,643