| Schedule of Consolidated and Combined Balance Sheets |
Consolidated And Combined Balance Sheets as of March 31, 2025
| | |
2025 | |
| | |
Original | | |
Reclassification | | |
Final | |
| | |
US$ | | |
US$ | | |
US$ | |
| Non-current assets | |
| | |
| | |
| |
| Right-of-use assets under – financing leases | |
| 328,203 | | |
| (328,203 | ) | |
| - | |
| Right-of-use assets under – operating leases | |
| - | | |
| 328,203 | | |
| 328,203 | |
| | |
| | | |
| | | |
| | |
| Current liabilities | |
| | | |
| | | |
| | |
| Current lease liabilities under finance lease | |
| 175,315 | | |
| (175,315 | ) | |
| - | |
| Current lease liabilities under operating lease | |
| - | | |
| 175,315 | | |
| 175,315 | |
| | |
| | | |
| | | |
| | |
| Non-current liabilities | |
| | | |
| | | |
| | |
| Non-current lease liabilities under finance lease | |
| 848,859 | | |
| (848,859 | ) | |
| - | |
| Non-current lease liabilities under operating lease | |
| - | | |
| 848,859 | | |
| 848,859 | |
|
| Schedule of Consolidated and Combined Statement of Operations and Comprehensive Income |
Consolidated and Combined Statement of Operations
and Comprehensive Income for the year ended March 31, 2025
| | |
| | |
2025 | | |
| |
| | |
Original | | |
Reclassification | | |
Final | |
| | |
US$ | | |
US$ | | |
US$ | |
| General and administrative expenses | |
| 1,669,513 | | |
| 15,870 | | |
| 1,685,383 | |
| Interest expenses | |
| 76,564 | | |
| (15,870 | ) | |
| 60,694 | |
Consolidated and Combined Statement of Operations
and Comprehensive Income for the year ended March 31, 2024
| | |
2024 | |
| | |
Original | | |
Reclassification | | |
Final | |
| | |
US$ | | |
US$ | | |
US$ | |
| General and administrative expenses | |
| 1,239,981 | | |
| 19,860 | | |
| 1,259,841 | |
| Interest expenses | |
| 55,550 | | |
| (19,860 | ) | |
| 35,690 | |
|
| Schedule of Consolidated and Combined Statement of Cash Flow |
Consolidated And Combined Statement of Cash Flow for the year ended
March 31, 2025
| | |
| | |
2025 | | |
| |
| | |
Original | | |
Reclassification | | |
Final | |
| | |
US$ | | |
US$ | | |
US$ | |
| Operating activities | |
| | |
| | |
| |
| Income tax expenses | |
| 52,755 | | |
| (52,755 | ) | |
| - | |
| Interest income | |
| (91,214 | ) | |
| 91,214 | | |
| - | |
| Interest expenses | |
| 76,564 | | |
| (76,564 | ) | |
| - | |
| Tax payable | |
| - | | |
| (137,471 | ) | |
| (137,471 | ) |
| Income taxes (paid)/refunded | |
| (301,899 | ) | |
| 301,899 | | |
| - | |
| | |
| | | |
| | | |
| | |
| Investing activities | |
| | | |
| | | |
| | |
| Interest received | |
| 91,214 | | |
| (91,214 | ) | |
| - | |
| | |
| | | |
| | | |
| | |
| Financing activities | |
| | | |
| | | |
| | |
| Proceeds from new bank borrowings | |
| 600,785 | | |
| (2,158 | ) | |
| 598,627 | |
| Repayment of bank borrowings | |
| (189,129 | ) | |
| 679 | | |
| (188,450 | ) |
| Interest paid on bank borrowing | |
| (60,541 | ) | |
| 60,541 | | |
| - | |
| Other interest paid | |
| (153 | ) | |
| 153 | | |
| - | |
| Payments of principal portion of lease liabilities | |
| (152,001 | ) | |
| 152,001 | | |
| - | |
| Payments of interest portion of lease liabilities | |
| (15,870 | ) | |
| 15,870 | | |
| - | |
Consolidated And Combined Statement of Cash Flow for the year ended
March 31, 2024
| | |
| | |
2024 | | |
| |
| | |
Original | | |
Reclassification | | |
Final | |
| | |
US$ | | |
US$ | | |
US$ | |
| Operating activities | |
| | |
| | |
| |
| Income tax expenses | |
| 144,647 | | |
| (144,647 | ) | |
| - | |
| Interest income | |
| (66,403 | ) | |
| 66,403 | | |
| - | |
| Interest expenses | |
| 55,550 | | |
| (55,550 | ) | |
| - | |
| Unrealized foreign exchange gain | |
| (148,160 | ) | |
| 148,160 | | |
| - | |
| Tax payable | |
| - | | |
| 136,630 | | |
| 136,630 | |
| Income taxes (paid)/refunded | |
| 4,599 | | |
| (4,599 | ) | |
| - | |
| | |
| | | |
| | | |
| | |
| Investing activities | |
| | | |
| | | |
| | |
| Interest received | |
| 66,403 | | |
| (66,403 | ) | |
| - | |
| | |
| | | |
| | | |
| | |
| Financing activities | |
| | | |
| | | |
| | |
| Advance from related parties | |
| 1,333,666 | | |
| | | |
| - | |
| Repayments to related parties | |
| (3,911,139 | ) | |
| | | |
| - | |
| Proceeds from new bank borrowings | |
| 553,096 | | |
| (45,321 | ) | |
| 507,775 | |
| Repayment of bank borrowings | |
| (206,611 | ) | |
| 45,321 | | |
| (161,290 | ) |
| Interest paid on bank borrowing | |
| (35,673 | ) | |
| 35,673 | | |
| - | |
| Other interest paid | |
| (17 | ) | |
| 17 | | |
| - | |
| Payments of principal portion of lease liabilities | |
| (179,532 | ) | |
| 179,532 | | |
| - | |
| Payments of interest portion of lease liabilities | |
| (19,860 | ) | |
| 19,860 | | |
| - | |
|