v3.26.1
Unaudited Interim Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Mar. 31, 2026
Mar. 31, 2025
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,670,078) $ (3,087,359)
Adjustments to reconcile net loss to net cash used in operating activities:    
Effect of exchange rate changes 428,462 202,551
Allowance for credit loss 229,474 1,344,218
Interest payable of convertible notes 460,357 1,555,689
Interest receivable from loan to third party (390,808) (386,261)
Stock-Based Compensation 1,209,000
Depreciation 53,377 22,205
Amortization of lease right-of-use assets 96,984 114,791
Inventory provision 7,262 4,328
Fair Value Change in Derivative Liability (501,544)
Changes in operating assets and liabilities:    
Accounts receivable, net (131,373) (1,649,559)
Prepaid expenses and other current assets, net (2,328,278) (261,232)
Inventories, net (7,517) 26,328
Accounts payable (52,376) (300,654)
Contract liabilities (24,900) (325,142)
Accrued expenses and other current liabilities 158,125 66,600
Amounts due from related parties 342,182 341,426
Amounts due to related parties (314,238)
Tax payable (11,942) (166,753)
Operating lease liabilities (83,034) (134,909)
Net cash used in operating activities (3,425,627) (1,738,971)
Cash flow from investing activities    
Proceed from interests on loan to third party 794,379
Repayments of loan to related parties (727,721) (99,876)
Proceed of loan from related parties 1,302,539
Loan to third party (8,640,000)
Net cash provided by/(used in) investing activities 1,369,197 (8,739,876)
Cash flow from financing activities    
Proceeds from issuance of Class A ordinary shares 1,500,000
Proceeds from issuance of convertible notes 412,000 9,002,368
Repayments of short-term debts (32,810)
Repayments of long-term debts (68,037) (124,959)
Repayments of other long-term debts (108,037)
Net cash provided by financing activities 1,843,963 8,736,562
Effect of exchange rate changes 11,161 69,634
Net change in cash and cash equivalents (201,306) (1,672,651)
Cash and cash equivalents, beginning of the period 734,711 2,000,732
Cash and cash equivalents, end of the period 533,405 328,081
Supplemental disclosures of cash flow information:    
Income tax paid 11,942
Interest expense paid 2,797 33,056
Supplemental disclosures of non-cash activities:    
Obtaining right-of-use assets in exchange for operating lease liabilities $ 3,310 $ 155,160