|
FY2025
12 months to Sep 30, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
|
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||
| Net loss | |||
| Net loss from continuing operations | |||
| Net loss from discontinuing operation | |||
| Adjustments to reconcile net income to cash used in operating activities: | |||
| Depreciation expense | |||
| Stock-based compensation expense | |||
| Non-cash operating lease expense | |||
| Bad debt expense | |||
| Loss from settlement | |||
| Fixed assets disposal loss | |||
| Impairment loss | |||
| Accounts receivable | |||
| Accounts receivable – related party | |||
| Loss from investment disposal | |||
| Impairment loss on goodwill | |||
| Change in fair value of SEPA | |||
| Inventories | |||
| Deferred offering costs | |||
| Prepayments and other current assets | |||
| Other non-current assets | |||
| Accounts payable – related party | |||
| Credit cards payable | |||
| Unearned revenue | |||
| Accounts payable | |||
| Accounts payable - related party | |||
| Advance from customer | |||
| Operating lease liabilities | |||
| Other current liabilities | |||
| Other non-current liabilities | |||
| Other payables and accrued liabilities | |||
| Operating cash flow used by discontinued operations | |||
| Net cash used in operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||
| Fixed assets additions | |||
| Proceed from fixed assets disposal | |||
| Purchase of investment in equity investee | |||
| Proceed from investment disposal | |||
| Net cash used in investing activities by discontinued operations | |||
| Net cash used in investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Proceeds from related parties | |||
| Payments to related parties | |||
| Payments to short-term loans | |||
| Payment to long-term note | |||
| Warrants assumption | |||
| Shares issued for cash | |||
| Net cash used in financing activities by discontinued operations | |||
| Net cash provided by financing activities | |||
| CHANGES IN CASH | |||
| CHANGES IN CASH AND CASH EQUIVALENT | |||
| CASH AND CASH EQUIVALENT, beginning of year | |||
| CASH AND CASH EQUIVALENT, end of year | |||
| CASH AND CASH EQUIVALENT, beginning of period | |||
| CASH AND CASH EQUIVALENT, ending of period | |||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||
| Cash paid for income tax | |||
| Cash paid for interest | |||
| Right of use assets acquired under new operating leases | |||
| Noncash deferred offering costs offset to APIC upon IPO completion | |||
| Right-of-use assets obtained in exchange for operating lease liabilities | |||
| Deposit applied to lease liability |
Loading...