| SCHEDULE OF PARENT COMPANY BALANCE SHEETS |
PARENT
COMPANY BALANCE SHEETS
SCHEDULE OF PARENT COMPANY BALANCE SHEETS
| | |
March 31, 2026 | | |
September 30, 2025 | |
| | |
(Unaudited) | | |
| |
| ASSETS | |
| | | |
| | |
| Current assets: | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 2,890,744 | | |
$ | 3,497,762 | |
| Amounts due from a subsidiary | |
| 1,600,000 | | |
| 1,500,000 | |
| Total current assets | |
| 4,490,744 | | |
| 4,997,762 | |
| | |
| | | |
| | |
| Non-current assets: | |
| | | |
| | |
| Investment in subsidiaries | |
| 40,085,401 | | |
| 40,434,973 | |
| Total non-current assets | |
| 40,085,401 | | |
| 40,434,973 | |
| | |
| | | |
| | |
| Total Assets | |
$ | 44,576,145 | | |
$ | 45,432,735 | |
| | |
| | | |
| | |
| LIABILITIES AND EQUITY | |
| | | |
| | |
| | |
| | | |
| | |
| LIABILITIES | |
$ | - | | |
$ | - | |
| | |
| | | |
| | |
| COMMITMENTS AND CONTINGENCIES | |
| - | | |
| - | |
| | |
| | | |
| | |
| EQUITY | |
| | | |
| | |
| Ordinary shares Ordinary shares (par value $0.001 per share, 50,000,000 shares authorized; 17,025,000 and 17,025,000 shares issued and outstanding as of September 30, 2025.) | |
| - | | |
| 17,025 | |
| Class A Ordinary Shares (par value $0.001 per share, 467,290,000 shares authorized, 4,315,000 shares issued and outstanding as of March 31, 2026) | |
| 4,315 | | |
| - | |
| Class B Ordinary Shares (par value $0.001 per share, 32,710,000 shares authorized, 12,710,000 shares issued and outstanding as of March 31, 2026) | |
| 12,710 | | |
| - | |
| Ordinary Shares, value | |
| 12,710 | | |
| - | |
| Subscription receivable | |
| (15,500 | ) | |
| (15,500 | ) |
| Additional paid-in capital | |
| 6,526,821 | | |
| 6,544,298 | |
| Statutory reserves | |
| 2,592,642 | | |
| 2,076,469 | |
| Retained earnings | |
| 35,784,864 | | |
| 38,207,918 | |
| Accumulated other comprehensive loss | |
| (329,707 | ) | |
| (1,397,475 | ) |
| Total Equity | |
| 44,576,145 | | |
| 45,432,735 | |
| | |
| | | |
| | |
| Total Liabilities and Equity | |
$ | 44,576,145 | | |
$ | 45,432,735 | |
|
| SCHEDULE OF PARENT COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
PARENT
COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
SCHEDULE OF PARENT
COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
| | |
2026 | | |
2025 | |
| | |
Six Months Ended March 31, | |
| | |
2026 | | |
2025 | |
| | |
(Unaudited) | | |
(Unaudited) | |
| Equity in loss of subsidiaries | |
$ | (1,329,721 | ) | |
$ | (372,214 | ) |
| | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | |
| Selling and marketing | |
| (35,000 | ) | |
| - | |
| General and administrative | |
| (403,835 | ) | |
| (288,023 | ) |
| Total Operating expenses | |
| (438,835 | ) | |
| (288,023 | ) |
| | |
| | | |
| | |
| Other (expenses) income: | |
| | | |
| | |
| Other (expenses) income, net | |
| (68,183 | ) | |
| 43,346 | |
| Total other (expenses) income, net | |
| (68,183 | ) | |
| 43,346 | |
| | |
| | | |
| | |
| Net loss | |
$ | (1,836,739 | ) | |
$ | (616,891 | ) |
| Foreign currency translation gain (loss) | |
| 1,067,768 | | |
| (928,194 | ) |
| Comprehensive loss | |
$ | (768,971 | ) | |
$ | (1,545,085 | ) |
|
| SCHEDULE OF PARENT COMPANY STATEMENTS OF CASH FLOWS |
PARENT
COMPANY STATEMENTS OF CASH FLOWS
SCHEDULE OF PARENT COMPANY STATEMENTS OF CASH FLOWS
| | |
2026 | | |
2025 | |
| | |
Six Months Ended March 31, | |
| | |
2026 | | |
2025 | |
| | |
(Unaudited) | | |
(Unaudited) | |
| Cash flows from operating activities | |
| | | |
| | |
| Net loss | |
$ | (1,836,739 | ) | |
$ | (616,891 | ) |
| Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
| Equity in loss of subsidiaries | |
| 1,329,721 | | |
| 372,214 | |
| Changes in other current assets | |
| - | | |
| (100 | ) |
| Changes in due from a subsidiary | |
| (100,000 | ) | |
| | |
| Net cash used in operating activities | |
| (607,018 | ) | |
| (244,777 | ) |
| | |
| | | |
| | |
| Cash flows from financing activities: | |
| | | |
| | |
| Net proceeds from initial public offering | |
| - | | |
| 5,380,488 | |
| Net cash provided by financing activities | |
| - | | |
| 5,380,488 | |
| | |
| | | |
| | |
| Net change in cash | |
| (607,018 | ) | |
| 5,135,711 | |
| Cash at the beginning of the period | |
| 3,497,762 | | |
| - | |
| Cash at the end of the period | |
$ | 2,890,744 | | |
$ | 5,135,711 | |
|