| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Cash received on disposal of fixed assets | 0 | 0 |
| Purchase of intangible asset | 0 | 0 |
| Purchase of property and equipment | 12,307 | 11,227 |
| Net cash used in investing activities | -12,307 | -11,227 |
| Proceeds from government grant | 0 | 0 |
| Advance from related parties | 3,280,056 | 2,301,491 |
| Repayment to related parties | 884,012 | 740,976 |
| Repayment of government grant | 655,740 | 432,188 |
| Net cash provided by financing activities | 1,740,304 | 1,128,327 |
| Effect of exchange rate change on cash | 882 | 688 |
| Loss (gain) on disposal of fixed assets | 0 | 463,497 |
| Government grant income | 0 | 0 |
| Prepaid expense - related party | 0 | 8,038 |
| Stock based compensation | 0 | 0 |
| Depreciation and amortization | 192,174 | 144,888 |
| Gain from forgiveness of other payable | 465,586 | - |
| (reversal of) provision for inventory reserve | 201 | - |
| Accounts receivable | -48,956 | -41,743 |
| Accounts receivable - related parties | -96,096 | -82,989 |
| Other receivables and prepaid expenses | 1,837 | -2,785 |
| Advances to suppliers | 20,858 | -3,161 |
| Advances to suppliers - related parties | 11,601 | - |
| Inventory impairment | - | 200 |
| Inventory | -78,053 | -120,672 |
| Security deposit | 2,444 | 2,221 |
| Accounts payable | -154,834 | -124,507 |
| Accounts payable - related parties | -34,442 | -22,364 |
| Unearned revenue-Nonrelated Party | -7,906 | -12,427 |
| Unearned revenue-Related Party | 128,447 | 186,050 |
| Taxes payable | -41,047 | -30,817 |
| Accrued liabilities and other payables | -209,699 | -87,529 |
| Operating lease liability | -214,014 | -26,828 |
| Net loss | -1,413,674 | -1,073,213 |
| Bad debts provision (reversal) | -3,933 | -4,765 |
| Operating lease expense | 219,268 | 125,121 |
| Net cash used in operating activities | -1,772,076 | -1,150,477 |
| Net increase (decrease) in cash | -43,197 | -32,689 |
| Cash and cash equivalents at beginning of period | 62,310 | - |
| Cash and cash equivalents at end of period | 19,113 | - |
AiXin Life International, Inc. (AIXN)
AiXin Life International, Inc. (AIXN)