v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Dec. 31, 2024
Mar. 31, 2026
Mar. 31, 2025
Jun. 30, 2025
Cash flows from operating activities:              
Net loss $ (513,069) $ (1,146,380) $ (1,853,631) $ (2,339,614) $ (2,366,700) $ (3,485,994)  
Adjustments to reconcile net loss to net cash used in operating activities              
Depreciation of property, plant and equipment 58,935 56,972     170,611 194,347  
Amortization         77,143 77,143  
Finance cost interest element of promissory notes (non-cash)         84,718  
Operating lease expense         42,310 27,214  
Impairment on property         137,632  
Impairment on assets held for sale         5,867 $ 5,866
Gain on forgiveness of debts (162,266)     (162,266)  
Unrealized foreign exchange gain (24,617) (43,808)     (276,351) (320,488)  
Gain from insurance claim     (481,513)  
Loss from disposal of asset held for sale         2,876  
Gain on disposal of property, plant and equipment (2,488)     (163,644)  
Changes in operating assets and liabilities:              
Accounts receivable         (276,547) (121,401)  
Other receivables (deposits)         6,496 (51,237)  
Prepayments         (38,549) (10,130)  
Inventories         1,299 31,358  
Accounts payables         (3,000) (11,408)  
Accrued liabilities and other payables         (397,911) (8,643)  
Advances (to) from director         (206,319) 327,169  
Advances from (to) related parties         943 (89,390)  
Repayment of operating lease liabilities         (36,319) (27,214)  
Net cash used in operating activities         (2,603,025) (2,591,258)  
Cash flows from investing activities:              
Proceeds from disposal of assets held for sale         943,300  
Proceeds from disposal of property, plant and equipment         947,015  
Proceeds from insurance recoveries         541,221  
Withdrawal of short-term investments, net         1,276,484 250,000  
Purchase of property, plant and equipment         (361)  
Net cash provided by investing activities         1,276,484 2,681,175  
Cash flows from financing activities:              
Repayments of lease liabilities         (712,140)  
Repayments of bank loan         (211,440)  
Proceeds from issuance of common stock         2,448,000 1,319,000  
Cash outflow arising from cancellation of common stock         (65,000)  
Net cash provided by financing activities         2,448,000 330,420  
Net cash provided by operating, investing and financing         1,121,459 420,337  
Foreign currency translation adjustment         (12,995) (10,111)  
Net change in cash and cash equivalents         1,108,464 410,226  
CASH AND CASH EQUIVALENTS, AT BEGINNING OF PERIOD     $ 1,021,112 $ 279,137 1,021,112 279,137 279,137
CASH AND CASH EQUIVALENTS, AT END OF PERIOD $ 2,129,576 $ 689,363     2,129,576 689,363 $ 1,021,112
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:              
Cash paid for income taxes          
Cash paid for interest         16,247  
SUPPLEMENTAL NONCASH DISCLOSURE:              
Shares issuance for employee compensation         18,000 294,012  
Promissory note to related party settled by Company’s common stock         675,888  
Non-employee [Member]              
Adjustments to reconcile net loss to net cash used in operating activities              
Stock-based compensation         708,367 997,468  
Employee [Member]              
Adjustments to reconcile net loss to net cash used in operating activities              
Stock-based compensation         128,913 294,012  
Director [Member]              
Adjustments to reconcile net loss to net cash used in operating activities              
Stock-based compensation         $ 24,855