v3.25.2
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