Schedule of Variable Interest Entities Financial Statements |
Schedule of Variable Interest Entities Financial Statements
| |
August 31, 2025 | | |
February 28, 2025 | |
| |
$ | | |
$ | |
Cash and cash equivalents | |
| 172,720 | | |
| 96,985 | |
Restricted cash | |
| 12,840 | | |
| 9,492 | |
Accounts receivable, net | |
| 77,644 | | |
| 122,614 | |
Inventories, net | |
| 116,630 | | |
| 119,006 | |
Prepaid expenses and other current assets | |
| 6,807,141 | | |
| 6,624,750 | |
Amounts due from related parties | |
| 236,104 | | |
| 157,259 | |
Property, plant and equipment, net | |
| 5,029,208 | | |
| 5,020,365 | |
Intangible assets, net | |
| 8,101 | | |
| 8,911 | |
Right-of-use assets | |
| 71,208 | | |
| 77,318 | |
Other non-current assets | |
| 28,910 | | |
| 30,663 | |
Total Assets | |
| 12,560,506 | | |
| 12,267,363 | |
Short-term Loan | |
| 1,402,446 | | |
| 1,373,098 | |
Accounts payables | |
| 751,091 | | |
| 629,535 | |
Advances from customers | |
| 3,290,741 | | |
| 3,595,420 | |
Other current payables | |
| 6,957,518 | | |
| 5,740,940 | |
Taxes payable | |
| 76,087 | | |
| 67,723 | |
Amounts due to related parties | |
| 23,251,877 | | |
| 22,793,389 | |
Operating lease liabilities, current | |
| 9,587 | | |
| 9,177 | |
Operating lease liabilities, non-current | |
| 59,563 | | |
| 65,791 | |
Total Liabilities | |
| 35,798,910 | | |
| 34,275,073 | |
Total Shareholders’ Deficit of Group 1 | |
| (23,238,404 | ) | |
| (22,007,710 | ) |
Total Liabilities and Shareholders’ Deficit of Group 1 | |
| 12,560,506 | | |
| 12,267,363 | |
| |
Six Months Ended August 31, 2025 | | |
Six Months Ended August 31, 2024 | |
| |
$ | | |
$ | |
Net revenues | |
| 843,313 | | |
| 704,776 | |
Cost of revenues | |
| (650,813 | ) | |
| (1,209,872 | ) |
Gross income/ (loss) | |
| 192,500 | | |
| (505,096 | ) |
Total costs and expenses | |
| (907,536 | ) | |
| (2,008,096 | ) |
Operating loss | |
| (715,036 | ) | |
| (2,513,192 | ) |
Total other expenses | |
| (32,742 | ) | |
| (2,631,025 | ) |
Provision for income taxes | |
| (3,564 | ) | |
| (14 | ) |
Net loss | |
| (751,342 | ) | |
| (5,144,231 | ) |
Net loss attributable to Group 1 | |
| (739,898 | ) | |
| (5,097,358 | ) |
|
|
Six
Months Ended
August
31, 2025 |
|
|
Six
Months Ended
August
31, 2024 |
|
|
|
$ |
|
|
$ |
|
Net
cash provided by operating activities |
|
|
189,327 |
|
|
|
975,306 |
|
Net
cash used in investing activities |
|
|
(112,802 |
) |
|
|
(385,534 |
) |
Net
cash (used in)/provided by financing activities |
|
|
(624 |
) |
|
|
555,068 |
|
Effect
of exchange rate changes on cash and cash equivalents |
|
|
3,182 |
|
|
|
(12,579 |
) |
Net
increase in cash and cash equivalents |
|
|
79,083 |
|
|
|
1,132,261 |
|
Cash
and cash equivalents at the beginning of period |
|
|
106,477 |
|
|
|
146,837 |
|
Cash
and cash equivalents at the end of period |
|
|
185,560 |
|
|
|
1,279,098 |
|
Group
2
| |
August 31, | | |
February 28, | |
| |
2025 | | |
2025 | |
| |
| | |
| |
Cash and cash equivalents | |
| 1,654 | | |
| 1,574 | |
Prepaid expenses and other current assets, net | |
| 35,061 | | |
| 34,328 | |
Amounts due from related parties | |
| 22,593,521 | | |
| 22,121,347 | |
Total Assets | |
| 22,630,236 | | |
| 22,157,249 | |
Other current payables | |
| 32 | | |
| 32 | |
Amounts due to related parties | |
| 2,889 | | |
| 1,812 | |
Long term payable | |
| 21,954,897 | | |
| 21,495,468 | |
Total Liabilities | |
| 21,957,818 | | |
| 21,497,312 | |
Total Shareholders’ Deficit of Group 2 | |
| 672,418 | | |
| 659,937 | |
Total Liabilities and Shareholders’ Deficit of Group 2 | |
| 22,630,236 | | |
| 22,157,249 | |
| |
Six Months Ended | | |
Six Months Ended | |
| |
August 31, 2025 | | |
August 31, 2024 | |
| |
| | |
| |
Net revenues | |
| - | | |
| - | |
Cost of revenues | |
| - | | |
| - | |
Gross income/ (loss) | |
| - | | |
| - | |
Total costs and expenses | |
| (1,604 | ) | |
| (11,850 | ) |
Operating loss | |
| (1,604 | ) | |
| (11,850 | ) |
Total other income/(expense) | |
| 1 | | |
| - | |
Provision for income taxes | |
| - | | |
| - | |
Net loss | |
| (1,603 | ) | |
| (11,850 | ) |
Net loss attributable to Group 2 | |
| (1,603 | ) | |
| (11,850 | ) |
| |
Six Months Ended August 31, 2025 | | |
Six Months Ended August 31, 2024 | |
| |
| | |
| |
Net cash used in operating activities | |
| (1,603 | ) | |
| (11,850 | ) |
Net cash provided by investing activities | |
| 1,649 | | |
| 11,848 | |
Net cash provided by /(used in) financing activities | |
| - | | |
| - | |
Effect of exchange rate changes on cash and cash equivalents | |
| 34 | | |
| 56 | |
Net increase in cash and cash equivalents | |
| 80 | | |
| 54 | |
Cash and cash equivalents at the beginning of period | |
| 1,574 | | |
| 32 | |
Cash and cash equivalents at the end of period | |
| 1,654 | | |
| 86 | |
|