Organization and Business (Tables)
|
9 Months Ended |
Jun. 30, 2025 |
Organization and Business [Abstract] |
|
Schedule of Consolidated Financial Statements Reflect the Activities |
The accompanying interim condensed
consolidated financial statements reflect the activities of each of the following entities:
Name | | Background | | Ownership | Dyckmanst Limited | | ● | A British Virgin Islands company | | Holding Entity | | | ● | Principal activities: Investment holding | | | | | · | | | | Edeshler Limited | | ● | A Hong Kong company | | 100% | | | ● | Principal activities: Investment holding | | | | | | | | | Beijing Fengyuan Zhihui Education Technology Co., Ltd. | | ● | A PRC limited liability company and deemed a wholly foreign-invested enterprise | | 100% | | | ● | Principal activities: Consultancy and information technology support | | | | | | | | | Beijing Zhuoxun Century Culture Communication Co., Ltd. | | ● | A PRC limited liability company | | VIE by contractual | | | ● | Incorporated on September 2, 2020 | | arrangements | | | ● | Principal activities: family education services via online and onsite classes | | | | | | | | | Beijing Zhuoxun Education Technology Co., Ltd. | | ● | A PRC limited liability company | | 70% owned by VIE | | | ● | Principal activities: promotion and support | | |
|
Schedule of Consolidated Financial Statements |
The following combined financial information of
the Group’s VIEs as of June 30, 2025 and September 30, 2024 and for the nine months ended June 30, 2025 and 2024 included in the
accompanying consolidated financial statements of the Group was as follows:
| |
As of
June 30, | | |
As of
September 30, | |
| |
2025 | | |
2024 | |
| |
(Unaudited) | | |
| |
CURRENT ASSETS | |
| | |
| |
Cash and cash equivalents | |
$ | 24,192 | | |
$ | 26,149 | |
Other monetary funds | |
| 431 | | |
| - | |
Accounts receivable, net | |
| 5,297 | | |
| - | |
Prepayment, net | |
| 5,496 | | |
| 23,398 | |
Other receivables, net | |
| 29,524 | | |
| 19,646 | |
Intercompany receivables | |
| 110,293 | | |
| 114,838 | |
Due from related parties | |
| 2,386 | | |
| 2,581 | |
Inventory | |
| - | | |
| - | |
Total Current Assets | |
| 177,619 | | |
| 186,612 | |
| |
| | | |
| | |
NON-CURRENT ASSETS | |
| | | |
| | |
Right of use assets | |
| - | | |
| 4,364 | |
Property, plant and equipment, net | |
| 9,412 | | |
| 31,884 | |
Intangible assets, net | |
| 2,534 | | |
| 3,219 | |
Total non-Current Assets | |
| 11,946 | | |
| 39,467 | |
| |
| | | |
| | |
TOTAL ASSETS | |
$ | 189,565 | | |
$ | 226,079 | |
| |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
Accounts payable | |
$ | 2,306,796 | | |
$ | 2,352,822 | |
Lease liability - current | |
| - | | |
| 2,521 | |
Contract liability | |
| 267,974 | | |
| 285,226 | |
Amount due to related parties | |
| 2,168,960 | | |
| 1,793,126 | |
Payroll payable | |
| 714,433 | | |
| 738,255 | |
Tax payable | |
| 5,453,177 | | |
| 5,573,004 | |
Other payable | |
| 324,179 | | |
| 285,353 | |
Accrued liabilities | |
| 6,345,658 | | |
| 5,703,561 | |
Total Current Liabilities | |
| 17,581,177 | | |
| 16,733,868 | |
| |
| | | |
| | |
TOTAL LIABILITIES | |
$ | 17,581,177 | | |
$ | 16,733,868 | |
|
Schedule of Consolidated Statements of Operations |
| |
For The Three Months Ended | | |
For The Nine Months Ended | |
| |
June 30, | | |
June 30, | |
| |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | |
REVENUE | |
$ | 477 | | |
$ | 13,833 | | |
$ | 25,492 | | |
$ | 13,917 | |
COST OF REVENUE | |
| 980 | | |
| 864 | | |
| 7,512 | | |
| 864 | |
GROSS (LOSS) PROFIT | |
| (503 | ) | |
| 12,969 | | |
| 17,980 | | |
| 13,053 | |
| |
| | | |
| | | |
| | | |
| | |
OPERATING EXPENSES | |
| | | |
| | | |
| | | |
| | |
Selling expenses | |
| 29,449 | | |
| 54,532 | | |
| 126,324 | | |
| 219,268 | |
General and administrative expenses | |
| 64,160 | | |
| 239,810 | | |
| 359,617 | | |
| 834,837 | |
Total Operating Expenses | |
| 93,609 | | |
| 294,342 | | |
| 485,941 | | |
| 1,054,105 | |
| |
| | | |
| | | |
| | | |
| | |
LOSS FROM OPERATIONS | |
| (94,112 | ) | |
| (281,373 | ) | |
| (467,961 | ) | |
| (1,041,052 | ) |
| |
| | | |
| | | |
| | | |
| | |
OTHER INCOME (EXPENSE), NET | |
| | | |
| | | |
| | | |
| | |
Interest income | |
| 2 | | |
| 12 | | |
| 13 | | |
| 71 | |
Other income | |
| 4 | | |
| (29 | ) | |
| 5,181 | | |
| 13,238 | |
Other expense | |
| (251,959 | ) | |
| (252,032 | ) | |
| (762,442 | ) | |
| (761,850 | ) |
Total Other Income (Expense), net | |
| (251,953 | ) | |
| (252,049 | ) | |
| (757,248 | ) | |
| (748,541 | ) |
| |
| | | |
| | | |
| | | |
| | |
NET LOSS BEFORE TAXES | |
| (346,065 | ) | |
| (533,422 | ) | |
| (1,225,209 | ) | |
| (1,789,593 | ) |
| |
| | | |
| | | |
| | | |
| | |
Income tax benefit (expense) | |
| - | | |
| - | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
NET LOSS | |
$ | (346,065 | ) | |
$ | (533,422 | ) | |
$ | (1,225,209 | ) | |
$ | (1,789,593 | ) |
|
Schedule of Consolidated Statements of Cash Flows |
| |
For The Nine Months Ended | |
| |
June 30, | |
| |
2025 | | |
2024 | |
| |
(Unaudited) | | |
(Unaudited) | |
Net cash used in operating activities | |
$ | (427,695 | ) | |
$ | (701,160 | ) |
Net cash provided by investing activities | |
| 16,318 | | |
| - | |
Net cash provided by financing activities | |
| 410,420 | | |
| 678,169 | |
|