|
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 | |||
| Adjustments to reconcile net loss to net cash used in by operating activities: | |||
| Effect of exchange rate changes | |||
| Allowance for credit loss | |||
| Depreciation | |||
| Interest payable of convertible notes | |||
| Interest receivable from loan to third party | |||
| Stock-Based Compensation | |||
| Depreciation and amortization | |||
| Amortization of lease right-of-use assets | |||
| Gains from disposal of subsidiary | |||
| Share of profit from long-term investment | |||
| Disposal gain from property and equipment | |||
| Inventory write-downs | |||
| Deferred tax expenses/(benefits) | |||
| Long-term investment impairment | |||
| Fair Value Change in Derivative Liability | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable, net | |||
| Prepaid expenses and other current asset, net | |||
| Inventories, net | |||
| Accounts payable | |||
| Contract liabilities | |||
| Accrued expenses and other current liabilities | |||
| Amounts due from related parties | |||
| Amounts due to related parties | |||
| Tax payable | |||
| Operating lease liabilities | |||
| Net cash (used in)/provided by operating activities | |||
| Cash flow from investing activities | |||
| Purchase of property and equipment | |||
| Proceeds from disposal of property and equipment | |||
| Proceed from withdrawal of long-term investment | |||
| Provide short-term loan to third party | |||
| Net cash (used in)/provided by investing activities | |||
| Cash flow from financing activities | |||
| Proceeds from issuance of Class A ordinary shares upon the completion of IPO | |||
| Proceeds from issuance of Class A ordinary shares | |||
| Proceeds from issuance of convertible notes | |||
| Payment of service fees for convertible notes | |||
| Proceeds from short-term debts | |||
| Proceeds from long-term debts | |||
| Repayments of short-term debts | |||
| Repayments of long-term debts | |||
| Proceed of interest-free loan from related parties | |||
| Repayments of loans to a related party | |||
| Capital contribution from shareholder | |||
| Payments for deferred offering costs | |||
| Net cash provided by/(used in) financing activities | |||
| Effect of exchange rate changes | |||
| Net change in cash and cash equivalents | |||
| Cash and cash equivalents, beginning of the year | |||
| Cash and cash equivalents, end of the year | |||
| Supplemental disclosures of cash flow information: | |||
| Income tax paid | |||
| Interest expense paid | |||
| Supplemental disclosures of non-cash activities: | |||
| Obtaining right-of-use assets in exchange for operating lease liabilities |
Loading...