UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period
ended June 30, 2025
or
☐ TRANSITION REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition
period from _____________ to ____________
Commission File Number: 0-56677
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
(Exact name of registrant as specified in its charter)
Nevada 93-4332287
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)
Room 202, Gate 6, Building 9 , Yayuan ,
Anhui Beili , Chaoyang District , Beijing,
China 100000
Office: +86 (010) 6492 7946
(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)
Securities registered
pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol Name of Each Exchange on Which Registered
None None Not Applicable
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions
of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging
growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☐ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check mark if the registrant
has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant
to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12 b-2 of the Act). Yes ☐ No ☒
Indicate the number of shares outstanding
of each of the issuer’s classes of common stock, as of the latest practicable date.
As of the date of filing of this report, there
were outstanding 60,500,000 shares of the issuer’s common stock, par value $0.001 per share.
* * * * *
TABLE OF CONTENTS
Page
PART I—FINANCIAL INFORMATION
Item 1
Financial Statements
1
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
2
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
6
Item 4.
Controls and Procedures
6
PART II—OTHER INFORMATION
Item 1.
Legal Proceedings
7
Item 1A.
Risk Factors
7
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
7
Item 3.
Defaults Upon Senior Securities
7
Item 4.
Mine Safety Disclosure
7
Item 5.
Other Information
7
Item 6.
Exhibits
8
i
PART
I – FINANCIAL INFORMATION
Item 1. Financial Statements.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
Page
Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and September 30, 2024
F-1
Consolidated Statements of Operations and Comprehensive Income for the Three and Nine Months Ended June 30, 2025 and 2024 (Unaudited)
F-2
Consolidated Statements of Changes in Shareholders’ Deficit for the Nine Months Ended June 30, 2025 and 2024 (Unaudited)
F-3
Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2025 and 2024 (Unaudited)
F-4
Notes to Consolidated Financial Statements (Unaudited)
F-5 – F-16
1
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(EXPRESSED IN US DOLLARS)
As of
As of
June 30,
September 30,
2025
2024
(Unaudited)
Assets
Current Assets:
Cash and cash equivalents
$ 249,692
$ 698,307
Prepayments
172,064
44,352
Other receivables
2,952
713
Inventories
263
-
Total current assets
424,971
743,372
Property and equipment, net
1,858
2,803
Right-of-use assets
15,033
6,159
Total assets
$ 441,862
$ 752,334
Liabilities and Stockholders’ Equity (Deficit)
Current Liabilities:
Accounts payable
$ -
$ 8,991
Advance from customers
155,452
461,946
Accrued expenses
21,082
77,696
Due to related parties
181,410
200,481
Other payables
4,148
3,086
Income tax payable
-
1,724
Operating lease liabilities, current
15,033
6,159
Total current liabilities
377,125
760,083
Total liabilities
377,125
760,083
Equity (Deficit):
Preferred stock; $ 0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding at June 30, 2025 and September 30, 2024
-
-
Common stock; $ 0.001 par value, 150,000,000 shares authorized; 60,500,000 and 60,000,000 shares issued and outstanding at June 30, 2025 and September 30, 2024, respectively
60,500
60,000
Additional paid-in capital
74,500
-
Retained Earnings (Accumulated deficit)
( 71,303 )
( 71,312 )
Accumulated other comprehensive income (loss)
1,040
3,563
Total stockholders’ equity (deficit)
64,737
( 7,749 )
Total liabilities and equity (deficit)
$ 441,862
$ 752,334
The accompanying notes are an integral
part of these consolidated financial statements.
F- 1
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
(INCOME)
(UNAUDITED) (EXPRESSED IN US DOLLARS)
For the Three Months Ended
For the Nine Months Ended
June 30,
June 30,
2025
2024
2025
2024
Revenue
$ 82,485
$ 260,916
$ 1,176,532
$ 525,872
Cost of revenue
48,453
90,569
735,678
252,319
Gross profit
34,032
170,347
440,854
273,553
Selling, general and administrative expenses
75,750
71,006
333,945
251,140
Income from operations
( 41,718 )
99,341
106,909
22,413
Other income (expense)
-
-
-
107
Income before provision for income taxes
( 41,718 )
99,341
106,909
22,306
Provision for income taxes
-
5,662
106,900
6,029
Net income / (loss)
$ ( 41,718 )
$ 93,679
$ 9
$ 16,277
Comprehensive income:
Net income
$ ( 41,718 )
$ 93,679
$ 9
$ 16,277
Foreign currency translation adjustment
4,215
( 394 )
( 2,524 )
( 373 )
Comprehensive income
$ ( 37,503 )
$ 93,285
$ ( 2,515 )
$ 15,904
Basic and diluted earnings per share
$ ( 0.0007 )
$ 0.0016
$ -
$ 0.0003
Weighted average number of shares outstanding
60,500,000
60,000,000
60,228,938
53,522,628
The accompanying notes are an integral part
of these consolidated financial statements
F- 2
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY/(DEFICIT)
(UNAUDITED) (EXPRESSED IN US DOLLARS, EXCEPT
SHARES)
Common stock
Additional
Capital
stock
Accumulated
Other
Total
Stockholders’
Number of
Shares
Amount
Paid-in
Capital
subscription
receivable
Accumulated
Deficit
Comprehensive
Loss
Equity
(Deficit)
Balance at September 30, 2023
60,000,000
$ 60,000
$ -
$ ( 60,000 )
$ ( 40,502 )
$ ( 12 )
$ ( 40,514 )
Capital subscription received
-
-
-
60,000
-
-
60,000
Net loss
-
-
-
-
( 52,494 )
-
( 52,494 )
Foreign currency translation adjustment
-
-
-
-
-
32
32
Balance at December 31, 2023
60,000,000
$ 60,000
$ -
$ -
$ ( 92,996 )
$ 20
$ ( 32,976 )
Net loss
-
-
-
-
( 24,908 )
-
( 24,908 )
Foreign currency translation adjustment
-
-
-
-
-
( 11 )
( 11 )
Balance at March 31, 2024
60,000,000
$ 60,000
$ -
$ -
$ ( 117,904 )
$ 9
$ ( 57,895 )
Net loss
-
-
-
-
93,679
-
93,679
Foreign currency translation adjustment
-
-
-
-
-
( 394 )
( 394 )
Balance at June 30, 2024
60,000,000
$ 60,000
$ -
$ -
$ ( 24,225 )
$ ( 385 )
$ 35,390
Common stock
Additional
Capital
stock
Retained
Earnings
Accumulated
Other
Total
Stockholders’
Number of
Shares
Amount
Paid-in
Capital
Subscription
Receivable
(Accumulated
Deficit)
Comprehensive
Income (Loss)
Equity
(Deficit)
Balance at September 30, 2024
60,000,000
$ 60,000
$ -
$ -
$ ( 71,312 )
$ 3,563
$ ( 7,749 )
Net profit
-
-
-
-
166,993
-
166,993
Foreign currency translation adjustment
-
-
-
-
-
( 8,573 )
( 8,573 )
Balance at December 31, 2024
60,000,000
$ 60,000
$ -
$ -
$ 95,681
$ ( 5,010 )
$ 150,671
Net profit (loss)
-
-
-
-
( 125,266 )
-
( 125,266 )
Shares issued
500,000
500
74,500
-
-
-
75,000
Foreign currency translation adjustment
-
-
-
-
-
1,835
1,835
Balance at March 31, 2025
60,500,000
$ 60,500
$ 74,500
$ -
$ ( 29,585 )
$ ( 3,175 )
$ 102,240
Net profit (loss)
-
-
-
-
( 41,718 )
-
( 41,718 )
Shares issued
-
-
-
-
-
-
-
Foreign currency translation adjustment
-
-
-
-
-
4,215
4,215
Balance at June 30, 2025
60,500,000
60,500
74,500
-
( 71,303 )
1,040
64,737
The accompanying notes
are an integral part of these condensed consolidated financial statements
F- 3
MAITONG SUNSHINE
CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED) (EXPRESSED IN US DOLLARS)
For the Nine Months Ended
June 30,
2025
2024
Cash Flows from Operating Activities
Net income
$ 9
$ 16,277
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
875
694
Operating lease expense
26,339
26,346
Interest expense
422
689
Shares Compensation
75,000
-
Changes in operating assets and liabilities:
Prepayments
( 126,599 )
( 38,878 )
Inventories
( 258 )
-
Accounts payable
-
-
Customer deposits
( 292,566 )
-
Other receivables
( 2,218 )
462
Accrued expenses
( 56,305 )
( 13,667 )
Lease payment
( 26,761 )
( 27,035 )
Income tax payable
( 107,393 )
5,693
Other payables
1,107
( 15,722 )
Net cash provided by (used in) operating activities
( 508,348 )
( 45,141 )
Cash Flows from Investing Activities
Purchase of fixed assets
-
( 3,719 )
Net cash (used in) investing activities
-
( 3,719 )
Cash Flows from Financing Activities
Proceeds from subscription
-
60,000
Loans from related parties
( 14,922 )
166,294
Net cash provided by financing activities
( 14,922 )
226,294
Effect of exchange rate fluctuation on cash and cash equivalents
74,655
( 901 )
Net increase (decrease) in cash and cash equivalents
( 448,615 )
176,533
Cash and cash equivalents, beginning of year
698,307
-
Cash and cash equivalents, end of period
$ 249,692
$ 176,533
Supplemental disclosure of cash flow information
Cash paid for income taxes
$ 107,990
$ 367
Cash paid for interest expense
$ 298
$ 689
Supplemental disclosure of non-cash activities
Right-of-use assets and related lease liabilities
$ 15,033
$ 14,799
The accompanying notes are an integral part
of these consolidated financial statements.
F- 4
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Maitong Sunshine Cultural Development Co., Limited (“MGSD”,
together as a group with its subsidiaries referred to as “Maitong Sunshine”, “Company”, “us” or “we”)
was incorporated in the State of Nevada on October 26, 2023.
MGSD through its operating subsidiary Tongzhilian, which has headquarters
in Beijing, China, has provided cultural tourism (including Education Tours and Family Tours) and the sale of gift products, Chinese cultural
and creative products, as well as a hotel reservation service. MGSD plans to market arts expositions in the future. The Company currently
has 12 full-time employees.
MGSD’s subsidiaries includes:
Maitong Sunshine Cultural Development Co., Limited (Samoa) (“MGSD Samoa”), initially named Oriental Culture Development Co., Limited, was established on September 7, 2023 under the laws of Samoa. On November 27, 2023, MGSD issued 60,000,000 shares of its common stock to the original shareholders of MGSD Samoa, in exchange for 100 % of the outstanding shares of MGSD Samoa (the “Share Exchange”).
Maitong Sunshine Cultural Development Co., Limited (Hong Kong) (“MGSD HK”), initially named Oriental Culture Development Co., Limited, was established on September 13, 2023 under the laws of Hong Kong. MGSD Samoa holds a 100 % interest in MGSD HK.
Beijing Tongzhilian Cultural Development Co., Limited (“Tongzhilian”) is a privately held Limited Company that was approved on September 13, 2023 and registered on October 11, 2023 in Beijing, China. MGSD HK holds a 100 % interest in Tongzhilian.
The transactions summarized above are treated in our financial statements
as a corporate restructuring (reorganization) of entities under common control, as each of the four entities has at all times been under
the control of Ms. Huang Fang. Therefore, in accordance with ASC 805-50-45-5, the current capital structure has been retroactively presented
in prior periods as if such structure existed at that time and the entities under common control are presented on a combined basis for
all periods. Since all of the subsidiaries were under common control for all periods presented, the results of these subsidiaries are
included in the Company’s financial statements for all periods.
F- 5
MAITONG SUNSHINE CULTURAL DEVELOPMENT
CO., LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A. Basis of presentation
The accompanying consolidated financial statements are expressed in
U.S. Dollars and have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in
the United States of America (“U.S. GAAP”).
B. Principles of consolidation
The consolidated financial statements include the accounts of MGSD
and its subsidiaries. All significant inter-company accounts and transactions have been eliminated. The consolidated financial statements
include 100 % of assets, liabilities, and net income or loss of these subsidiaries.
MGSD’s subsidiaries as of June 30, 2025 are listed as follows:
Name Place of
Incorporation Attributable
equity
interest % Authorized
capital
Maitong Sunshine Cultural Development Co., Limited Samoa 100 USD 1,000,000
Maitong Sunshine Cultural Development Co., Limited Hong Kong 100 HKD 10,000
Beijing Tongzhilian Cultural Development Co., Ltd China 100 RMB 1,000,000
C. Use of estimates
The preparation of consolidated financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure
of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during
the reporting periods. Management makes these estimates using the best information available at the time the estimates are made. Actual
results could differ from these estimates.
D. Functional currency and foreign currency translation
An entity’s functional currency is the currency of the primary
economic environment in which it operates. Normally that is the currency of the environment in which the entity primarily generates and
expends cash. Management’s judgment is essential to determining the functional currency by assessing various indicators, such as
cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements. Based on that assessment, the
functional currency of the Company is the Chinese Renminbi (“RMB’). The functional currency of MGSD HK is the Hong Kong Dollar
and the functional currency of MGSD Samoa and MGSD is the United States dollar (“US Dollars” or “$”). The reporting
currency of these consolidated financial statements is in US Dollars.
The financial statements of MGSD’s subsidiaries, which are prepared
using the RMB, are translated into the Company’s reporting currency, the US Dollar. Assets and liabilities are translated using
the exchange rate at each reporting period end date. Revenue and expenses are translated using weighted average rates prevailing during
each reporting period, and stockholders’ equity (deficit) is translated at historical exchange rates. Adjustments resulting from
the translation are recorded as a separate component of accumulated other comprehensive income or expense.
F- 6
MAITONG
SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Transactions denominated in currencies other than the functional currency
are translated into the functional currency at the exchange rates prevailing at the dates of the transactions. Foreign currency exchange
gains and losses resulting from these transactions are included in operations.
The exchange rates used for foreign currency translation are as follows:
For the Three Months Ended
June 30, For the Nine Months Ended
June 30,
2025 2024 2025 2024
(USD to RMB/
USD to HKD) (USD to RMB/
USD to HKD) (USD to RMB/
USD to HKD) (USD to RMB/
USD to HKD)
Assets and liabilities period end exchange rate 7.1586 / 7.8498 7.2675 / 7.8081 7.1586 / 7.8498 7.2675 / 7.8081
Revenue and expenses period weighted average 7.1828 / 7.7849 7.2407 / 7.8175 7.2725 / 7.7801 7.2020 / 7.8172
E. Concentration of credit risk
Financial instruments that potentially subject the Company to concentrations
of credit risk are due from related parties and other receivables arising from its normal business activities. The carrying amounts of
these financial instruments represent the maximum amount of loss due to credit risk. The deposits placed with financial institutions are
not protected by statutory or commercial insurance. In the event of bankruptcy of one of these financial institutions, the Company may
be unlikely to reclaim its deposits in full. Management believes that these financial institutions are of high credit quality and continually
monitors the credit worthiness of these financial institutions. The Company places its cash in what it believes to be credit-worthy financial
institutions.
The Company has a diversified customer base. The majority of sales
are cash receipt in advance. For those credit sales, the Company routinely assesses the financial strength of its customers and, based
upon factors surrounding the credit risk, establishes an allowance, if required, for uncollectible accounts and, as a consequence, believes
that its accounts receivable credit risk exposure beyond such allowance is limited.
For the nine months ended June
30, 2025, the Company did not have a single customer that accounted for more than 10% of its total revenue. For the nine months ended
June 30, 2024, the Company had 3 major customers that each accounted for over 10% of its total revenue.
For the Nine Months Ended
June 30, 2025
For the Nine Months Ended
June 31, 2024
Revenue
Percentage of
revenue
Revenue
Percentage of
revenue
Customer A
$ -
-
$ 154,462
29 %
Customer B
-
-
129,220
25 %
Customer C
-
-
52,380
10 %
For the three months ended June
30, 2025, the Company did not have a single customer that accounted for more than 10% of its total revenue. For the three months ended
June 30, 2024, the Company had 2 major customers that each accounted for over 10% of its total revenue.
For the Three Months Ended
June 30, 2025
For the Three Months Ended
June 30, 2024
Revenue
Percentage of
revenue
Revenue
Percentage of
revenue
Customer A
$ -
-
$ 129,220
50 %
Customer B
-
-
112,811
43 %
F- 7
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
For the nine months ended June
30, 2025 and 2024, the Company had 1 major supplier in each year that accounted for over 10% of its total cost of revenue.
For the Nine Months Ended
June 30, 2025
For the Nine Months Ended
June 30, 2024
Cost of
Revenue
Percentage of
Cost of
revenue
Cost of
Revenue
Percentage of
Cost of
revenue
Supplier A
$ 545,186
70 %
$ 160,564
64 %
Supplier B
-
-
73,335
29 %
For the three months ended June
30, 2025 and 2024, the Company had 2 and 1 major supplier in each year that accounted for over 10% of its total cost of revenue.
For the Three Months Ended
June 30, 2025
For the Three Months Ended
June 30, 2024
Cost of
Revenue
Percentage of
Cost of
revenue
Cost of
Revenue
Percentage of
Cost of
revenue
Supplier A
$ -
-
$
Supplier B
24,985
53 %
73,335
81 %
Supplier C
6,014
13 %
-
-
F. Fair value measurements
The Company applies the provisions of the Financial Accounting Standards
Board (“FASB”) Accounting Standards Codification (“ASC”) Section 820, Fair Value Measurements (“ASC
820”), for fair value measurements of financial assets and financial liabilities and for fair value measurements of nonfinancial
items that are recognized or disclosed at fair value in the financial statements. ASC 820 also establishes a framework for measuring fair
value and expands disclosures about fair value measurements.
Fair value is defined as the price that would be received when selling
an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining
the fair value for the assets and liabilities required or permitted to be recorded, the Company considers the principal or most advantageous
market in which it would transact, and it considers assumptions that market participants would use when pricing the asset or liability.
ASC 820 establishes a fair value hierarchy that requires an entity
to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes three
levels of inputs that may be used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active
markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable
inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that
are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices, other than those in Level 1, in
markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset
or liability,
Level 3: Prices or valuation techniques that require inputs
that are both significant to the fair value measurement and unobservable (supported by little or no market activity).
There were no transfers between level 1, level 2 or level 3 measurements
during the nine months ended June 30, 2025 and 2024.
F- 8
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Financial assets and liabilities of the Company are primarily comprised
of cash, receivable from payment collection service institution, prepayments, other receivables, accounts payable, advance from customers,
accrued expenses, other payables, income tax payable and due to related parties. As of June 30, 2025 and 2024, the carrying values of
these financial instruments approximated their fair values due to the short-term maturity of these instruments.
G. Segment information and geographic data
The Company is operating in one segment in accordance with the accounting
guidance in FASB ASC Topic 280, Segment Reporting . The company’s revenues are from customers in People’s Republic of
China (“PRC”). Most assets of the Company are located in the PRC.
H. Revenue recognition
The Company adopted FASB ASC Section 606 — Revenue from Contracts
with Customers. Under ASC 606, the Company recognizes revenue from the sales of products and services by applying the following steps:
(1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price;
(4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue as each performance obligation
is satisfied.
The Company recognizes revenue when the amount of revenue can be reliably
measured, it is probable that economic benefits will flow to the entity, and specific criteria have been met for each of the Company’s
activities as described below.
Service Revenue
The Company provides cultural tourism services, small-scale training
services and hotel reservation services. The Company’s policy is to recognize revenue at that time the services have been performed.
Cost of service revenue consists primarily of the purchase cost, staff
cost and other cost to fulfill a contract with a customer.
Products sales revenue
Products sales revenue mainly includes sales of cultural and creative
products and sales of gift products. The Company’s policy is to recognize the sales when the products, ownership and risk of loss
have transferred to the purchasers, and collection of the sales proceeds, if not prepaid, is reasonably assured, all of which generally
occur when the customer receives the products. Accordingly, revenue is recognized at the point in time when delivery is made.
Cost of product sale consists primarily of the cost of product procurement,
and other cost to fulfill a contract with a customer
I. Income taxes
The Company follows FASB ASC Section 740, Income Taxes , which
requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included
in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future
years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on
enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation
allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC 740-10-30 requires income tax positions to meet a more-likely-than-not
recognition threshold to be recognized in the financial statements. Under ASC 740-10-30, tax positions that previously failed to meet
the more-likely-than-not threshold should be recognized in the first subsequent financial reporting period in which that threshold is
met.
F- 9
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
The application of tax laws and regulations is subject to legal and
factual interpretation, judgment and uncertainty. Tax laws and regulations themselves are subject to change as a result of changes in
fiscal policy, changes in legislation, the evolution of regulations and court rulings. Therefore, the actual liability may be materially
different from our estimates, which could result in the need to record additional tax liabilities or potentially reverse previously recorded
tax liabilities or the deferred tax asset valuation allowance.
As a result of the implementation of ASC 740-10, the Company made a
comprehensive review of its portfolio of tax positions in accordance with recognition standards established by ASC 740-10. The Company
recognized no material adjustments to liabilities or shareholder’s equity as a result of the implementation.
J. Earnings (loss) per share
The Company computes earnings (loss) per share (“EPS”)
in accordance with ASC 260, Earnings Per Share . ASC 260 requires companies with complex capital structures to present basic and
diluted EPS. Basic EPS is measured as net income (loss) divided by the weighted average common shares outstanding during the period.
Diluted EPS is similar to basic EPS but presents the dilutive effect
on a per share basis of contracts to issue ordinary common shares (e.g., convertible securities, options and warrants) as if they had
been converted at the beginning of the periods presented, or issuance date, if later. The computation of diluted EPS includes the estimated
impact of the exercise of contracts to purchase common stock using the treasury stock method and the potential shares of converted common
stock associated with the convertible debt using the if-converted method. Potential common shares that have an anti-dilutive effect (i.e.,
those that increase earnings per share or decrease loss per share) are excluded from the calculation of diluted EPS.
K. Leases
In February 2016, the FASB issued ASU 2016-02–Leases (Topic 842),
which increases transparency and comparability among organizations by recognizing right-of-use (“ROU”) lease assets and lease
liabilities on the balance sheet and disclosing key information about leasing arrangements. The ASU maintains a distinction between finance
leases and operating leases, which is substantially similar to the classification criteria for distinguishing between capital leases and
operating leases in the previous lease guidance. Retaining this distinction allows the recognition, measurement and presentation of expenses
and cash flows arising from a lease to remain similar to the previous accounting treatment. A lessee is permitted to make an accounting
policy election by class of underlying asset to exclude from balance sheet recognition any lease assets and lease liabilities with
a term of 12 months or less, and instead to recognize lease expense on a straight-line basis over the lease term. For both financing and
operating leases, the ROU asset and lease liability is initially measured at the present value of the lease payments in the consolidated
balance sheet. In July 2018, the FASB issued ASU 2018-11 which provides entities with the option to initially apply the new lease standard
at the adoption date and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption,
if necessary.
L. Cash
As of June 30, 2025, cash consists of bank deposits and deposits in
Alipay, which are unrestricted as to withdrawal and use. All highly liquid investments with original stated maturities of three months
or less are classified as cash.
M. Recently adopted accounting pronouncements
We do not believe that any recently issued but not yet effective accounting
standards, if currently adopted, would have a material effect on the consolidated financial position, statements of operations and cash
flows.
F- 10
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 3. PREPAYMENTS
At June 30, 2025 and September 30, 2024, prepayments
consisted of:
June 30,
September 30,
2025
2024
Hainan Jintongyuan Technology Co., Ltd.
$ 20,954
$ -
Beijing Shuangjiang Huixin Trading Co., Ltd.
( 274 )
4,018
Beijing Yijiaguan Health Technology Co., Ltd.
46
140
Shenzhen Huayufeng Technology Co., Ltd.
( 419 )
-
Dongguan Jiasheng Daily Use Plastic Products Co., Ltd.
191
-
Hainan Wanshishundada Technology Co., Ltd.
41,908
-
Shenzhen Hongyuexing Technology Co., Ltd.
69,846
-
Jinjiu International Consulting Service (Beijing) Co., Ltd.
39,114
39,915
Others
698
279
Total Prepayments
$ 172,064
$ 44,352
NOTE 4. OTHER RECEIVABLES
At June 30, 2025 and September 30, 2024, other receivables consisted
of:
June 30,
September 30,
2025
2024
Shanghai Ctrip International Travel Agency Co., Ltd
$ 698
$ 713
Receivable from UnionPay Business Co., Ltd. Beijing Branch (payment collection service institution)
2,254
-
Total other receivables
$ 2,952
$ 713
NOTE 5. INVENTORIES
At June 30, 2025 and September 30, 2024, Inventories
consisted of the following:
June 30,
2025
September 30,
2024
Inventories
$ 263
$ -
Total
$ 263
$ -
F- 11
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 6. ADVANCE FROM CUSTOMERS
At June 30, 2025 and September
30, 2024, advance from customers consisted of the following:
Name
June 30,
2025
September 30,
2024
Pre-collected member funds
$ 155,452
$ 461,946
Total
$ 155,452
$ 461,946
As of June 30, 2025 and September 30, 2024, advances
from customers totaled $ 155,452 and 461,946 . The Company receives prepayments from customers who subscribe for a membership in the Company.
These pre-collected member funds can be used by customers to offset purchases of the company’s products.
NOTE 7. DUE
TO RELATED PARTIES
Due
to related parties consists of the following:
Name of related party
June 30,
2025
September 30,
2024
Interest-free loan and payment of company expenses:
Huang Fang
$ 170,564
$ 190,855
Beijing Devoter Oriental Co., Ltd.
9,626
9,626
Shanghai Maitong Cultural Technology Co., Ltd
1,220
-
Total
$ 181,410
$ 200,481
As of June 30, 2025 and September 30, 2024, the Company owed Huang
Fang a balance of $ 170,564 and $ 190,855 , which represented expenses paid on behalf of the Company and the interest-free loan she provided
to the Company.
As of June 30, 2025 and September 30, 2024, the Company had a balance
of $ 9,626 and $ 9,626 due to Beijing Devoter Oriental Co., Ltd, which represented expenses paid on behalf of the Company.
As of June 30, 2025, the Company had a balance of $ 1,220 due to Shanghai
Maitong Cultural Technology Co., Ltd, which represented expenses paid on behalf of the Company.
Huang Fang is the President, CEO, Chairwoman of the Board and a major
shareholder of the Company. She is also the CEO and controlling shareholder of Beijing Devoter Oriental Co., Ltd and she is a major shareholder
of Shanghai Maitong Cultural Technology Co., Ltd.
NOTE 8. ACCRUED EXPENSES
At June 30, 2025 and September 30, 2024, accrued expenses consisted
of:
June 30,
September 30,
2025
2024
Audit fee
$ 6,000
$ 60,000
Payroll payable
10,823
11,052
Social security payable
4,259
4,346
PragerMetis
-
1,500
Vstock Transfer
-
798
Total accrued expenses
$ 21,082
$ 77,696
As of June 30, 2025 and September 30, 2024, the Company recorded payables
to its auditor of $ 6,000 and $ 60,000 for services in connection with the audit of the Company’s financial statements for the quarter
ended June 30, 2025 and the year ended September 30, 2024.
As of June 30, 2025 and September 30, 2024, the Company recorded payroll
payable of $ 10,823 and $ 11,052 .
As of June 30, 2025, and September 30,2024, the Company recorded social
security payable of $ 4,259 and 4,346 .
F- 12
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 9. OTHER PAYABLES
At June 30, 2025 and September 30, 2024, other payables consisted of:
June 30,
September 30,
2025
2024
Value added tax and surtax
$ 4,148
$ 3,086
Total
$ 4,148
$ 3,086
NOTE 10. LEASE
On September 1, 2023, Huang Fang, the CEO
of the holding company of Tongzhilian, arranged to lease an office for the soon-to-be-established company, and Tongzhilian signed and
confirmed the agreement when it was officially established. Under the terms of the agreement, Tongzhilian leased office space (approximately
144 square meters) under an operating lease agreement with Devoter (Beijing) Technology Co., Ltd, and was committed to make lease payments
of approximately $ 44,482 (RMB 324,506 ) for the period between September 1, 2023 and November 30, 2024. On October 9, 2024, Tongzhilian
renewed the operating lease agreement for the period from December 1, 2024 to November 30, 2025. Under the terms of the agreement, Tongzhilian
committed to make lease payments of approximately $ 36,000 (RMB 259,605 ) for that period.
For the Nine months ended June 30, 2025 and 2024, the lease amortization
expense was $ 17,649 and $ 17,535 , respectively.
Huang Fang is the President, CEO, Chairwoman of the Board and a major
shareholder of the Company. She is also the CEO and controlling shareholder of Beijing Devoter Oriental Co., Ltd, and Beijing Devoter
Oriental Co., Ltd owns 85 % of the registered equity of Devoter (Beijing) Technology Co., Ltd. For this reason, Devoter (Beijing) Technology
Co., Ltd is a related party of Tongzhilian.
As of June 30, 2025 and September 30, 2024, the Company had the following
amounts with respect to its lease recorded on the Company’s consolidated balance sheet:
As of
June 30,
2025
September 30,
2024
Assets
Right-of-use asset
$ 15,033
$ 6,159
Total
$ 15,033
$ 6,159
Liabilities
Operating lease liability, current
$ 15,033
$ 6,159
Operating lease liability, less current portion
-
-
Total
$ 15,033
$ 6,159
Future annual minimum lease payments for non-cancellable operating
leases are as follows:
Period Ending June 30,
2025
$ 9,066
Thereafter
6,044
Total
15,110
Less: imputed interest
77
Total
$ 15,033
F- 13
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 11. INCOME TAXES
United States
MGSD is a Nevada corporation that is subject to U.S. federal tax and
state tax. On December 31, 2017 the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs
Act (the “Tax Act”). The Tax Act made broad and complex changes to the U.S. tax code, including, but not limited to, (1) reducing
the U.S. federal corporate income tax rate from 35 percent to 21 percent; (2) requiring companies to pay a one-time transition tax on
certain unrepatriated earnings of foreign subsidiaries; (3) generally eliminating U.S. federal corporate income taxes on dividends from
foreign subsidiaries; (4) providing modification to subpart F provisions and new taxes on certain foreign earnings such as Global Intangible
Low-Taxed Income (GILTI). Except for the one-time transition tax, most of these provisions went into effect starting January 1, 2018.
Samoa
MGSD Samoa was incorporated in Samoa and, under the current laws of
Samoa, is not subject to income tax.
Hong Kong
MGSD HK was incorporated in Hong Kong and is subject to Hong Kong
profits tax. MGSD HK is subject to Hong Kong taxation on its activities conducted in Hong Kong and income arising in or derived from Hong
Kong. The applicable statutory tax rate is 16.5 %. The Company did not have any income (loss) subject to the Hong Kong profits tax.
China
Tongzhilian is subject to a 25 % standard enterprise income tax in the
PRC. Due to the fact that Tongzhilian’s revenue exceeded the upper limit for small-scale taxpayers in the second quarter, Tongzhilian
has been converted to a general taxpayer. All income for the last tax year (from January 1, 2024, to December 31, 2024) is subject to
a corporate income tax rate of 25 %. Therefore, the company had accrued additional corporate income tax for the period from January to
September of 2024 at a rate of 25 %, amounting to $ 29,524 .
A reconciliation of income before income taxes for domestic and foreign
locations for the nine months ended June 30, 2025 and 2024 is as follows:
For the Nine Months Ended
June 30,
2025
2024
United States
$ ( 142,836 )
$ ( 87,242 )
Foreign
249,745
109,548
Before income taxes
$ 106,909
$ 22,306
F- 14
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 11. INCOME TAXES (continued)
The difference between the U.S. federal statutory income tax rate and
the Company’s effective tax rate was as follows:
For the Nine Months Ended
June 30,
2025
2024
Income tax (benefit) at USA statutory rate
21 %
21 %
U.S. valuation allowance
( 21 )%
( 21 )%
Effective combined tax rate
0 %
0 %
The
difference between the PRC statutory income tax rate and the PRC effective tax rate was as follows:
For the Nine Months Ended
June 30,
2025
2024
Income tax (benefit) at PRC statutory rate
25 %
25 %
PRC valuation allowance
2.69 %
( 1 )%
Tax preference
11.69 %
( 19 )%
Effective combined tax rate
39.38 %
5 %
The Company is subject to examination
by the Internal Revenue Service (IRS) in the United States as well as by the taxing authorities in China, where the firm has significant
business operations. The tax years under examination vary by jurisdiction. The table below presents the earliest tax year
that remain subject to examination by major jurisdiction.
The year as of
U.S. Federal September 30, 2024
China December 31, 2024
F- 15
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE MONTHS ENDED JUNE 30, 2025 AND 2024
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 12. CONTINGENCIES
Contingencies
Certain conditions may exist as of the date the consolidated financial
statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur
or fail to occur. The Company’s management and legal counsel assess such contingent liabilities, and such assessment inherently
involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or
unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings
or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought.
If the assessment of a contingency indicates that it is probable that
a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the
Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably
possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range
of possible loss if determinable and material would be disclosed.
Loss contingencies considered to be remote by management are generally
not disclosed unless they involve guarantees, in which case the guarantee would be disclosed.
The Company was not subject to any material loss contingency as of
June 30, 2025.
NOTE 13. BASIC AND DILUTED EARNINGS PER SHARE
Basic net income per share is computed using the weighted average number
of common shares outstanding during the period. Diluted net income per share is computed using the weighted average number of common shares
and, if dilutive, potential common shares outstanding during the period. Potential common shares comprise shares issuable upon the exercise
of share-based awards, using the treasury stock method. The reconciliation of the numerators and denominators of the basic and diluted
earnings per share computations for income from continuing operations is shown as follows:
For the Three Months Ended
June 30,
2025
2024
Numerator:
Net income (loss) attributable to common stockholders
$ ( 41,718 )
$ 93,679
Denominator:
Basic and diluted weighted-average number of shares outstanding
60,500,000
60,000,000
Net income (loss) per share:
Basic and diluted
$ ( 0.0007 )
$ 0.0016
For the Nine Months Ended
June 30,
2025
2024
Numerator:
Net income (loss) attributable to common stockholders
$ 9
$ 16,277
Denominator:
Basic and diluted weighted-average number of shares outstanding
60,228,938
53,522,628
Net income (loss) per share:
Basic and diluted
$ 0
$ 0.0003
NOTE 14. SUBSEQUENT EVENTS
Management has evaluated subsequent events through the date on which
the consolidated financial statements were available to be issued. All subsequent events requiring recognition as of June 30, 2025 have
been incorporated into these consolidated financial statements and there are no other subsequent events that require disclosure in accordance
with FASB ASC Topic 855, “Subsequent Events.”
F- 16
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations
The following discussion and analysis of our financial condition and
results of operations are based upon our condensed consolidated financial statements and the notes thereto included elsewhere in this
Quarterly Report on Form 10-Q, which have been prepared in accordance with accounting principles generally accepted in the United States.
The preparation of such financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities,
revenues, and expenses. On an ongoing basis, we evaluate these estimates, including those related to useful lives of real estate assets,
bad debts, impairment, contingencies and litigation. We base our estimates on historical experience and on various other assumptions that
are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources. There can be no assurance that actual results will not differ
from those estimates.
Application of Critical Accounting Policies
The discussion and analysis of the Company’s financial condition
and results of operations is based upon its condensed consolidated financial statements, which have been prepared in accordance with United
States generally accepted accounting principles. The preparation of these financial statements requires us to make significant estimates
and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities. These items are monitored and analyzed by management for changes in facts and circumstances, and material changes in
these estimates could occur in the future. Changes in estimates are recorded in the period in which they become known. The Company bases
its estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual
results may differ from our estimates if past experience or other assumptions do not turn out to be substantially accurate.
In connection with the preparation of our financial statements for
the nine months ended June 30, 2025, there was no accounting estimate made which was (a) subject to a high degree of uncertainty and (b)
material to our results.
Results of Operations
Three
Months Ended June 30, 2025 Compared to Three Months Ended June 30, 2024
The following table summarizes our operating results for three months
ended June 30, 2025 and 2024.
For the Three Months Ended
June 30,
2025
2024
Change
(Unaudited)
(Unaudited)
$
%
Revenue
$ 82,485
$ 260,916
$ (178,431 )
(68 )%
Cost of revenue
48,453
90,569
(42,116 )
(47 )%
Gross Profit
34,032
170,347
(136,315 )
(80 )%
Selling, general and administrative expenses
75,750
71,006
75,750
107 %
Income (lo ss) from operations
(41,718 )
99,341
(141,059 )
(142 )%
Other income(expense)
-
-
-
0 %
Income before provision for income taxes
(41,718 )
99,341
(141,059 )
(142 )%
Provision for income taxes
-
5,662
(5,662 )
(100 )%
Net Income (Loss)
$ (41,718 )
$ 93,679
$ (135,397 )
(145 )%
2
Tongzhilian’s revenue was $82,485 during the three months ended
June 30, 2025. All our revenue was generated by our subsidiary Tongzhilian, which provided its cultural tourism services, hotel reservation
services and product sales throughout the period.
Revenue during the three months ended June 30, 2025 decrease by 68%
compared to the operating revenue of $260,916 for the three months ended June 30, 2024.
For the three months ended June 30, 2025, we realized a gross profit
margin of 41%, as our gross profit amounted to $34,147.
Operating expenses for the three months ended June 30, 2025 consisted
primarily of salaries and benefits, office expenses and rentals and leases and professional fees. Our $75,750 in operating expenses during
this period were primarily attributable to:
●
$12,731 in professional fees and related expenses incurred as a result of our status as a reporting company in the United States.
●
$49,122 in salaries and benefits.
●
$5,313 in office expenses,.
●
$8,584 in Rentals and leases.
For the reasons described above, our net loss for the three months
ended June 30, 2025 was $41,718.
Nine
Months Ended June 30, 2025 Compared to Nine Months Ended June 30, 2024.
The following table summarizes our operating results for nine months
ended June 30, 2025 and 2024.
For the Nine Months Ended
June 30,
2025
2024
Change
(Unaudited)
(Unaudited)
$
%
Revenue
$ 1,176,532
$ 525,872
$ 650,660
124 %
Cost of revenue
735,678
252,319
483,359
192 %
Gross Profit
440,854
273,553
167,301
61 %
Selling, general and administrative expenses
333,945
251,140
82,805
33 %
Income (lo ss) from operations
106,909
22,413
84,496
377 %
Other income(expense)
0
107
107
(100 )%
Income before provision for income taxes
106,909
22,306
84,603
379 %
Provision for income taxes
106,900
6,029
100,871
1673 %
Net Income (Loss)
$ 9
$ 16,277
$ (16,268 )
(100 )%
3
Tongzhilian’s revenue was $1,176,532
during the nine months ended June 30, 2025. All our revenue was generated by our subsidiary Tongzhilian, which provided its cultural
tourism services, hotel reservation services and product sales throughout the period.
Revenue during the nine months ended June 30, 2025 increase by 124%
compared to the operating revenue of $525,872 for the nine months ended June 30, 2024.
For the nine months ended June 30, 2025, we realized a gross profit
margin of 37%, as our gross profit amounted to $ 440,854.
Operating expenses for the nine months ended June 30, 2025 consisted
primarily of salaries and benefits, office expenses and rentals and leases and professional fees. Our $333,945 in operating expenses during
this period were primarily attributable to:
●
$38,313 in professional fees and related expenses incurred as a result of our status as a reporting company in the United States.
●
$146,590 in salaries and benefits.
●
$121,924 in office expenses, including the $75,000 of stock compensation described above.
●
$27,118 in Rentals and leases.
For the reasons described above, our net income for the nine months
ended June 30, 2025 was $9.
Liquidity and Capital Resources
On June 30, 2025, the Company had $249,692 in cash and cash equivalents,
a decrease of $448,615 during the nine months then ended.
Cash Flows
The following unaudited table summarizes our cash
flows for the nine months ended June 30, 2025 and 2024.
For the Nine Months Ended
June 30,
Change
2025
2024
$
Net cash provided by (used in) operating activities
$ (401,448 )
$ (45,141 )
$ (356,307 )
Net cash (used in) Investing activities
-
(3,719 )
3,719
Net cash provided by financing activities
(14,922 )
226,294
(241,216 )
Effect of exchange rate fluctuation on cash and cash equivalents
(32,245 )
(901 )
(31,344 )
Net increase in cash and cash equivalents
(448,615 )
176,533
(625,148 )
Cash and cash equivalents, beginning of period
698,307
-
698,307
Cash and cash equivalents, end of period
$ 249,692
$ 176,533
$ 73,159
During the nine months ended June 30, 2025, our operations used net
cash of $401,448.
4
Our financing activities during the nine months ended June 30, 2025
generated $ (17,012) .
Trends, Events and Uncertainties
The Company is expanding its product offerings to include more products.
In addition, our marketing personnel are developing new customers with the intention of building a stable base of customers. In this
manner, the Company hopes to increase sales to support the future operations and development of the Company. There is no guarantee that
the Company’s new strategy will be successful.
The U.S. government, including the SEC, has made statements and taken
actions that have led to changes in relations between the U.S. and China, and will impact companies with connections to the United States
or China. Those actions by the U.S. government included imposing several rounds of tariffs affecting certain products manufactured in
China and imposing sanctions and restrictions in relation to China. Actions by the SEC included issuing statements indicating that it
would make enhanced review of companies with significant China-based operations. It is unknown whether and to what extent new legislation,
executive orders, tariffs, laws or regulations will be adopted, or the effect that any such actions would have on U.S.-domiciled companies
with significant connections to China, our industry or on us. Any unfavorable government policies on cross-border relations, including
increased scrutiny on companies with significant China-based operations, capital controls or tariffs, may affect our ability to raise
capital and the market price of our shares. If any new legislation, executive orders, tariffs, laws and/or regulations are implemented,
if existing trade agreements are renegotiated or if the U.S. or Chinese governments take retaliatory actions due to the recent U.S.-China
tensions, such changes could have an adverse effect on our business, financial condition and results of operations, our ability to raise
capital and the market price of our shares. Changes in United States and China relations and/or regulations may adversely impact our business,
our operating results, our ability to raise capital and the market price of our shares.
Other than the factors listed above we do not
know of any trends, events or uncertainties that have had or are reasonably expected to have a material impact on our net sales or revenues
or income from continuing operations.
5
Recent Accounting Pronouncements
There were no recent accounting pronouncements that we expect to have
a material effect on the Company’s financial position or results of operations. Please refer to Note 2 of our condensed consolidated
financial statements included in this quarterly report.
Item 3. Quantitative and Qualitative Disclosures
about Market Risk.
Not applicable.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Our management maintains disclosure controls and procedures, as defined
in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are designed
to provide reasonable assurance that the material information required to be disclosed by us in our periodic reports filed or submitted
under the Exchange Act are processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure
controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed
by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief
Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Under the supervision and with the participation of our management
team, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of our disclosure controls and procedures,
as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended, as
of June 30, 2025. Based on this evaluation, we concluded that our disclosure controls and procedures have the following material weaknesses:
●
The relatively small number of employees who are responsible for accounting functions prevents us from segregating duties within our internal control system.
●
Our internal financial staff lack expertise in identifying and addressing complex accounting issue under U.S. Generally Accepted Accounting Principles.
●
Our Chief Financial Officer is not familiar with the accounting and reporting requirements of a U.S. public company.
●
We have not developed sufficient documentation concerning our existing financial processes, risk assessment and internal controls.
Based on their evaluation, our Chief Executive Officer and Chief Financial
Officer concluded that the Company’s system of disclosure controls and procedures were not effective as of June 30, 2025 for the
purposes described in this paragraph.
Changes in Internal Control over Financial
Reporting
No changes in the Company’s internal control over financial reporting
came to management’s attention during the quarter ended June 30, 2025 that have materially affected, or are likely to materially
affect, the Company’s internal control over financial reporting.
6
PART II – OTHER INFORMATION
Item 1. Legal Proceedings.
We are currently not involved in any litigation that we believe could
have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation
before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive
officers of our Company or any of our subsidiaries, threatened against or affecting our Company, our common stock, any of our subsidiaries
or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have
a material adverse effect.
Item 1A. Risk Factors.
There have been no material changes from the risk factors set forth
in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended September 30, 2024, as
filed with the SEC on November 25, 2024.
Item 2. Unregistered Sale of Equity Securities
and Use of Proceeds.
During the quarter ended June 30, 2025, the Company
recorded one sales of unregistered shares:
On February 25, 2025, the Company issued a total
of 500,000 shares with a fair value on the grant date of $0.15 per share to a company in exchange for a market awareness campaign and
various public and investor relations services. The shares were sold in a private offering to an investor that was acquiring the shares
for its own account. The offering, therefore, was exempt from registration under the Securities Act of 1933 pursuant to Section 4(2) of
the Securities Act.
The Company did not repurchase any of its equity securities that were
registered under Section 12 of the Securities Act during the quarter ended June 30, 2025.
Item 3. Defaults upon Senior Securities.
Not applicable
Item 4. Mine Safety Disclosure
Not applicable.
Item 5. Other Information.
During the quarter ended June 30, 2025, no director or officer adopted
or terminated any Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement, as each term is defined in Item 408(a) of Regulation
S-K.
7
Item 6. Exhibits
INDEX TO EXHIBITS
Exhibit No.
Description of Exhibit
31.1
Certification of Chief Executive Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
Inline XBRL Instance Document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
8
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
Signature
Title
Date
By:
/s/ Huang Fang
Chief Executive Officer
August 20, 2025
Huang Fang
(Principal Executive Officer)
By:
/s/ Shang Jia
Chief Financial Officer
August 20, 2025
Shang Jia
(Principal Financial and Accounting Officer)
9
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.