v3.26.3
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash flows provided by (used in) operating activities:    
Net income $ 9,139,483 $ 7,534,232
Adjustments to reconcile net income to net cash provided by operating activities:    
Loss on disposal of fixed assets 14,812
Loss on debt settlement 333,250
Non cash compensation 1,170,977 552,800
Depreciation & amortization 644,085 441,718
Deferred income tax (335,387) 502,454
Provision for credit losses 3,992,359 3,407,275 [1]
Changes in assets and liabilities:    
Accounts receivable, net (8,985,834) (3,870,967) [2]
Prepaid expenses (756,209) (327,148)
Other receivable (768,517) (161,530)
Related party receivable
Other assets (103,500) (54,293)
Accounts payable and accrued liabilities 69,462 1,056,269
Income tax payable (215,584) (847,085)
Deferred unearned tuition (172,449) (465,486)
Net cash provided by operating activities 4,026,948 7,768,239
Cash flows used in investing activities:    
Cash paid under APA (6,133,087)
Purchases of property and equipment (1,345,816) (844,320)
Net cash used in investing activities (1,345,816) (6,977,407)
Cash flows provided by (used in) financing activities:    
Proceeds from IPO, net of offering cost 9,162,845
Proceeds from exercise of options 578,226 374,631
Principal payment on finance lease (63,988) (57,260)
Principal payments on debt (780,568) (330,840)
Net cash provided by (used in) financing activities (266,330) 9,149,376
Net increase in cash and cash equivalents and restricted cash 2,414,802 9,940,208
Cash and cash equivalents and restricted cash, beginning of year 20,316,357 10,376,149
Cash and cash equivalents and restricted cash, end of year 22,731,159 20,316,357
Supplemental disclosure of cash flow information    
Cash paid during the periods for interest 68,150 136,267
Cash paid during the periods for income taxes 3,810,653 3,833,228
Supplemental disclosure of noncash activities    
Non-cash purchase of equipment 567,451
Prepaid expense reclassified to offering costs 276,866
Common stock issued as part of APA 1,000,000
Promissory note under APA 400,000
Net identifiable assets acquired under APA (205,670)
Common stock issued to settle debt $ 500,000
[1] Previously captioned “Provision for allowance for doubtful accounts for accounts receivable and contracts receivable.”
[2] Previously captioned “Accounts receivable.”