|
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 | |||
| Non-controlling interests | |||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||
| Accounts receivable | |||
| Inventory | |||
| Prepaid expenses and other current assets | |||
| Right-of-use asset | |||
| Accounts payable | |||
| Deferred revenue | |||
| Tax payable | |||
| Accrued expenses and other payable | |||
| Deferred Tax assets | |||
| Depreciation and amortization | |||
| Stock based compensation | |||
| Non-Operating Losses | |||
| Operating lease liabilities, current | |||
| Operating lease liabilities, non- current | |||
| Net cash provided by operating activities | |||
| Cash flows from investing activities: | |||
| Sale of property and equipment | |||
| Cash collection from loan to related parties | |||
| Purchase of PPE | |||
| Purchase of intangible assets | |||
| Purchase of short-term investments | |||
| Purchase of long-term investments | |||
| Notes receivable | |||
| Cash used for lending to related parties | |||
| Payment received from lending to related parties | |||
| Net cash used in investing activities | |||
| Cash flows from financing activities: | |||
| Proceeds from the issuance of related party debt | |||
| Payment of loans received from third parties | |||
| Contributions from Non-controlling Interests | |||
| Proceeds from warrants exercise | |||
| Loans received from third parties | |||
| Loan settlement | |||
| Payment of related party debt | |||
| Proceeds from short-term loans | |||
| Proceeds from issuance of ordinary shares | |||
| Proceeds from stockholder capital injection | |||
| Net Cash used in financing activities | |||
| Net change in cash and cash equivalents | |||
| Net change in cash and cash equivalents | |||
| Cash, cash equivalents and restricted cash at beginning of the period | |||
| Cash, cash equivalents and restricted cash at end of the period |
Loading...