v3.26.1
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2023
Cash flows from operating activities:          
Net (loss)/income $ (2,682,389) $ 895,932 $ 3,104,267 $ 3,140,068 $ 10,887,689
Adjustments to reconcile net (loss)/income to net cash provided by operating activities:          
Depreciation of vessels and equipment 1,847,689 1,853,833 3,701,462 3,651,694 3,464,821
Amortization of debt issuance cost 21,090 32,838 59,959 50,425 71,397
Amortization of deferred dry-docking cost 321,704 137,375 277,288 278,194 159,822
Amortization of operating lease right-of-use assets 1,560,385 1,498,080 3,026,967 2,905,872 2,789,731
Income (Loss) from short-term investment 20,597 (100,869)
Amortization of discount for long-term payable 17,521 50,827 67,350 84,585
Interest expense on convertible notes 392,605      
Changes in operating assets and liabilities:          
Accounts receivable (1,126) 261,821 663,242 (156,792) (103,889)
Accounts receivable-related parties 1,013,315 (881,373) (136,942)
Prepayments and other assets (8,173,385) (85,424) 266,716 (153,168) 49,856
Accounts payable (171,027) 14,152 (552,292) 133,121 85,810
Contract liabilities-related party 64,235 219,916 25,612 107,192
Accrued expenses and other liabilities 125,641 (21,911) 784,203 259,055 (126,970)
Due from related parties (80,926) 106,889 (75,029) 234,120 (637,438)
Due to related parties (50,612) 94,383 1,553 (424,612) (389,929)
Long-term deposit     (500,000)
Operating lease liabilities (1,437,353) (1,656,638) (3,161,875) (2,913,790) (2,788,998)
Net cash (used in)/provided by operating activities (7,212,036) 3,182,157 7,401,485 6,477,442 13,569,094
Cash flows from investing activities:          
Purchase of time deposit through a related party     (500,000) (21,500,000)
Withdraw of time deposit through a related party     12,500,000 9,500,000
Payment for dry-docking cost     (818,697)
Short-term investment     (10,200,000)
Purchase of long-lived assets (1,316,711) (546,901) (1,053,967) (656,962) (11,995,575)
Redemption of short-term investment 10,280,272      
Net cash provided by/(used in) investing activities 8,963,561 (546,901) (11,253,967) 10,524,341 (23,995,575)
Cash flows from financing activities:          
Loan received from a third-party, net of debt issuance cost     9,485,000
Repayment of long-term loan (828,144) (828,144) (1,656,288) (2,986,048) (1,900,000)
Financing lease liabilities-principal repayment (1,694,418) (1,626,284) (3,387,164) (3,242,237) (3,229,300)
Dividends to shareholders     (11,800,000) (3,869,368)
Borrowing receipt from a related party     3,400,000
Proceeds from initial public offering     10,634,261
Proceeds from private placement 192,060 1,350,000 1,350,000 1,649,985
Payment of loan deposit     (475,000)
Proceeds from convertible note 1,972,889      
Repayment of loan owing to related-party (3,000,000) (300,000)
Deferred IPO cost (377,543) (891,499) (287,835)
Net cash used in financing activities (3,357,613) (1,481,971) 5,749,310 (16,666,135) 3,411,332
Net (decrease)/increase in cash (1,606,088) 1,153,285 1,896,828 335,648 (7,015,149)
Cash at beginning of period 5,648,749 3,751,921 3,751,921 3,416,273 10,431,422
Cash at end of period 4,042,661 4,905,206 5,648,749 3,751,921 3,416,273
Supplemental disclosure information:          
Cash paid for interest 562,952 1,051,307 1,603,765 2,344,212 2,309,052
Non-cash investing transactions:          
Addition to fixed assets through long term account payable     1,405,544
Reclassification of deferred IPO cost to additional paid-in capital     1,193,313
Non-cash warrant issued for underwriter services and reclassified to additional paid-in capital     $ 386,644
Non-cash transactions:          
Conversion of convertible note 275,000      
Issuance of commitment shares and pre-delivery shares for convertible note $ 1,972,889