|
Q2 FY2026
As of Jun 30, 2026
|
Q1 FY2026
As of Mar 31, 2026
|
Q4 FY2025
As of Dec 31, 2025
|
Q3 FY2025
As of Sep 30, 2025
|
Q2 FY2025
As of Jun 30, 2025
|
Q1 FY2025
As of Mar 31, 2025
|
Q4 FY2024
As of Dec 31, 2024
|
Q3 FY2024
As of Sep 30, 2024
|
Q2 FY2024
As of Jun 30, 2024
|
Q1 FY2024
As of Mar 31, 2024
|
Q4 FY2023
As of Dec 31, 2023
|
Q3 FY2023
As of Sep 30, 2023
|
Q2 FY2023
As of Jun 30, 2023
|
Q1 FY2023
As of Mar 31, 2023
|
Q4 FY2022
As of Dec 31, 2022
|
Q3 FY2022
As of Sep 30, 2022
|
Q2 FY2022
As of Jun 30, 2022
|
Q1 FY2018
As of Mar 31, 2018
|
Q3 FY2017
As of Sep 30, 2017
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||||||||||||
| Current assets: | |||||||||||||||||||
| Cash and cash equivalents | |||||||||||||||||||
| Accounts receivable, net of allowance for doubtful accounts of $511,719 and $75,689, respectively | |||||||||||||||||||
| AR from related party | |||||||||||||||||||
| Accounts receivable from related party, net of allowance for doubtful accounts of $255,000 and $0, respectively | |||||||||||||||||||
| Inventories, net | |||||||||||||||||||
| Prepaid expense and other current assets | |||||||||||||||||||
| Loan receivable from related party | |||||||||||||||||||
| Related Party | |||||||||||||||||||
| Total loan receivable from related party | |||||||||||||||||||
| Total current assets | |||||||||||||||||||
| Property and equipment, net | |||||||||||||||||||
| Operating lease right-of-use asset | |||||||||||||||||||
| Long-term prepayment | |||||||||||||||||||
| Related Party | |||||||||||||||||||
| Total long-term prepayment | |||||||||||||||||||
| Other assets | |||||||||||||||||||
| Total assets | |||||||||||||||||||
| Current liabilities: | |||||||||||||||||||
| Accounts payable | |||||||||||||||||||
| Line of credit | |||||||||||||||||||
| Accounts payable - related party | |||||||||||||||||||
| Accrued expenses and current liabilities | |||||||||||||||||||
| Loans payable to financial institutions | |||||||||||||||||||
| Loan payable to other | |||||||||||||||||||
| Deferred revenue | |||||||||||||||||||
| Loan payable to shareholder | |||||||||||||||||||
| Loans payable to financial institutions, current | |||||||||||||||||||
| Loan payable, emergency injury disaster loan (EIDL), current portion | |||||||||||||||||||
| Loan payable, payroll protection program (PPP), current portion | |||||||||||||||||||
| Loans payable to others | |||||||||||||||||||
| Loans payable to shareholders | |||||||||||||||||||
| Loan payable to related party | |||||||||||||||||||
| Convertible debt, net of debt discount of $302,698 and $900,198, respectively | |||||||||||||||||||
| Derivative liability | |||||||||||||||||||
| Loan payable, emergency injury disaster loan (EIDL), current | |||||||||||||||||||
| Loan payable, payroll protection program (PPP), current | |||||||||||||||||||
| Loan payable, economic injury disaster loan, current | |||||||||||||||||||
| Loan payable, payroll protection program, current | |||||||||||||||||||
| Operating lease liabilities, current | |||||||||||||||||||
| Total current liabilities | |||||||||||||||||||
| Loans payable to financial institutions, net of current portion | |||||||||||||||||||
| Loan payable, emergency injury disaster loan (EIDL), net of current portion | |||||||||||||||||||
| Loan payable, payroll protection program (PPP), net of current portion | |||||||||||||||||||
| Loans payable to financial institutions, net of current | |||||||||||||||||||
| Loan payable, emergency injury disaster loan (EIDL), net of current portion | |||||||||||||||||||
| Loan payable, economic injury disaster loan, net of current | |||||||||||||||||||
| Loan payable, payroll protection program, net of current | |||||||||||||||||||
| Operating lease liabilities, net of current | |||||||||||||||||||
| Total liabilities | |||||||||||||||||||
| Stockholders' equity | |||||||||||||||||||
| Common Stock, $0.0001 par value, 40,000,000 shares authorized; 8,213,455 and 7,850,601shares issued and outstanding, respectively | |||||||||||||||||||
| Common stock issuable, $0.0001 par value, 0 and 170,000 shares issuable, respectively | |||||||||||||||||||
| Additional paid-in capital | |||||||||||||||||||
| Accumulated deficit | |||||||||||||||||||
| Accumulated other comprehensive income | |||||||||||||||||||
| Total stockholders' equity (deficit) | |||||||||||||||||||
| Non-controlling interest in subsidiary | |||||||||||||||||||
| Total stockholders' equity | |||||||||||||||||||
| Total liabilities and stockholders' equity | |||||||||||||||||||
Loading...