|
FY2025
12 months to Sep 30, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
|
|---|---|---|---|
| Net (loss) income | |||
| Adjustments to reconcile net income to net cash used in operating activities: | |||
| Depreciation | |||
| Provision for doubtful accounts, net of recovery | |||
| Depreciation and amortization | |||
| Amortization of operating lease right-of-use assets | |||
| Credit losses and allowance for doubtful accounts, net of recovery | |||
| Change in fair value of warrant liability | |||
| Gain on extinguishment of warrant liability | |||
| Issuance costs allocated to warrant liability | |||
| Stock-based compensation | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable, net | |||
| Accounts receivable – related party | |||
| Advances to vendors, net | |||
| Prepaid expenses and other current assets | |||
| Amounts due from related parties | |||
| Prepaid expenses and other assets | |||
| Accounts payable | |||
| Advance from customers | |||
| Advances from customers | |||
| Advances from customers - related party | |||
| Amounts due to related parties | |||
| Taxes payable | |||
| Accrued expenses and other liabilities | |||
| Gain on short-term investments received | |||
| Lease liabilities | |||
| Net cash provided by operating activities | |||
| Cash flows from investing activities | |||
| Purchase of property and equipment | |||
| Purchase of intangible assets | |||
| Purchase of short-term investments | |||
| Cash received from investment recovery | |||
| Purchases of long-term investments | |||
| Loans to third parties | |||
| Investment in short drama | |||
| Collection of loans to third parties | |||
| Net cash used in investing activities | |||
| Cash flows from financing activities | |||
| Borrowings from third parties | |||
| Repayments of third parties loans | |||
| Proceeds from short-term bank loans | |||
| Repayments of short-term bank loans | |||
| Deferred offering cost | |||
| Capital contributions | |||
| Net proceeds from issuance of initial public offering | |||
| Net proceeds from issuance of ordinary shares and warrant with private placements | |||
| Net cash provided by financing activities | |||
| Effect of foreign exchange rate on cash | |||
| Net (decrease) increase in cash | |||
| Cash and restricted cash the beginning of the year | |||
| Cash and restricted cash the end of the year | |||
| Supplemental disclosures of cash flow information: | |||
| Income taxes paid | |||
| Interest paid | |||
| Non-cash transactions of investing and financing activities: | |||
| Initial recognition of right-of-use assets | |||
| Initial recognition of warrant liabilities | |||
| Liability extinguished upon cashless exercise of warrants | |||
| Initial issuance cost of warrants allocated to equity | |||
| Deferred offering costs directly charged to equity |
Loading...