Biggest changeSelected Condensed Consolidating Statements of Operations Information For the year ended September 30, 2023 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Total revenues — — (1,260,840) 46,471,478 1,260,840 46,471,478 Including: Service fee revenue (loss absorbed) from the VIE — — (1,333,066) — 1,333,066 — Cost of revenues — — 3,255 44,716,729 — 44,719,984 Total operating expenses 649,697 — 307,155 2,143,901 1,260,840 4,361,593 Including: Service fee expense charged by the WFOE — — — (1,333,066) 1,333,066 — Share of (loss) income of subsidiary (1) (1,602,772) (1,602,772) — — 3,205,544 — Net income (loss) (7,780,620) (1,602,772) (1,602,772) (341,450) 3,205,544 (8,122,070) 12 Table of Contents For the year ended September 30, 2022 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Total revenues — — 7,440,476 64,468,807 (7,054,258) 64,855,025 Including: Service fee revenue from the VIE — — 2,730,580 — (2,730,580) — Cost of revenues — — 4,268,747 58,682,658 (4,323,677) 58,627,728 Total operating expenses 522,923 — 318,236 6,014,715 (2,730,580) 4,125,294 Including: Service fee expense charged by the WFOE — — — 2,730,580 (2,730,580) — Share of income of subsidiary(1) 2,720,596 2,720,596 — — (5,441,192) — Net income 3,050,625 2,720,596 2,720,596 21,632 (7,147,192) 1,366,257 For the year ended September 30, 2021 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Total revenues — — 8,029,035 57,049,381 (7,978,532) 57,099,884 Including: Service fee revenue from the VIE — — 2,835,032 — (2,835,032) — Cost of revenues — — 4,828,584 51,776,270 (5,143,500) 51,461,354 Total operating expenses 212,705 — 135,316 5,737,496 (2,835,032) 3,250,485 Including: Service fee expense charged by the WFOE — — — 2,835,032 (2,835,032) — Share of income of subsidiary(1) 2,974,990 2,974,990 — — (5,949,980) — Net income 3,085,685 2,974,990 2,974,990 22,459 (5,949,980) 3,108,144 Selected Condensed Consolidating Balance Sheets Information As of September 30, 2023 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Cash and cash equivalents 277,218 — 322,834 6,876,195 — 7,476,247 Amount due from the Parent/WFOE(2) — — — 4,125,329 (4,125,329) — Total current assets 15,230,237 — 369,857 23,037,856 (4,125,329) 34,512,621 Service fee receivable from the VIE — — 11,091,165 — (11,091,165) — Investment in subsidiary(3) 10,693,672 10,693,672 — — (21,387,344) — Other non-current assets — — 2,772,206 13,973,167 — 16,745,373 Total assets 25,923,910 10,693,672 14,233,228 37,011,023 (36,603,839) 51,257,994 Amounts due to the VIE and its subsidiaries(2) 575,793 — 3,549,536 — (4,125,329) — Total current liabilities 575,793 — 3,539,555 6,670,120 (4,125,329) 6,660,139 Service fee payable to the WFOE — — — 11,091,165 (11,091,165) — Other non-current liabilities — — — 246,454 — 246,454 Total liabilities 575,793 — 3,539,555 18,007,739 (15,216,494) 6,906,593 Total equity 25,348,117 10,693,672 10,693,673 19,003,284 (21,387,345) 44,351,401 Total liabilities and equity 25,923,910 10,693,672 14,233,228 37,011,023 (36,603,839) 51,257,994 13 Table of Contents As of September 30, 2022 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Cash and cash equivalents 3,700,202 — 591,865 10,027,167 — 14,319,234 Amount due from the Parent/WFOE(2) — — — 3,764,354 (3,764,354) — Total current assets 3,725,202 — 633,191 29,439,950 (3,764,354) 30,033,989 Service fee receivable from the VIE — — 12,424,231 — (12,424,231) — Investment in subsidiary(3) 12,645,883 12,645,883 — — (25,291,766) — Other non-current assets 19,470,401 — 2,843,497 12,178,730 — 34,492,628 Total assets 35,841,486 12,645,883 15,900,919 41,618,680 (41,480,351) 64,526,617 Amounts due to the VIE and its subsidiaries(2) 575,793 — 3,241,620 — (3,817,413) — Total current liabilities 575,793 — 3,255,036 9,167,185 (3,817,413) 9,180,601 Service fee payable to the WFOE — — — 12,424,231 (12,424,231) — Other non-current liabilities — — — 382,480 — 382,480 Total liabilities 575,793 — 3,255,036 21,973,896 (16,241,644) 9,563,081 Total equity 35,265,693 12,645,883 12,645,883 19,644,784 (25,238,707) 54,963,536 Total liabilities and equity 35,841,486 12,645,883 15,900,919 41,618,680 (41,480,351) 64,526,617 Selected Condensed Consolidating Cash Flows Information For the year ended September 30, 2023 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Net cash (used in) provided by operating activities (635,467) — (268,752) 1,203,435 12,993 312,209 Net cash used in by investing activities (1,000,000) — (29,347) (3,700,105) (12,993) (4,742,445) Net cash provided by (used in) financing activities (1,787,517) — 56,711 (1,190,278) — (2,921,084) For the year ended September 30, 2022 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Net cash (used in) provided operating activities (527,971) — 280,889 12,901,270 — 12,654,188 Net cash (used in) provided by investing activities — — (1,341,994) (1,153,972) (762,986) (3,258,952) Net cash provided by (used in) financing activities — — (762,986) (5,937,529) 762,986 (5,937,529) For the year ended September 30, 2021 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Net cash (used in) provided operating activities (217,260) — (1,560,244) 2,122,539 — 345,035 Net cash (used in) provided by investing activities (20,000,000) — (2,226,099) (1,781,618) (192,315) (24,200,032) Net cash provided by (used in) financing activities 24,445,434 — (768,108) 123,697 192,315 23,993,338 14 Table of Contents The following table represents the roll-forward of the investments in our subsidiaries, the VIE and the VIE’s subsidiaries: USD As of September 30, 2020 6,966,081 Share of income of subsidiaries, the VIE and the VIE’s subsidiaries 2,974,990 Effect of exchange rate 6,858 As of September 30, 2021 9,947,929 Share of income of subsidiaries, the VIE and the VIE’s subsidiaries 2,720,596 Effect of exchange rate (22,641) As of September 30, 2022 12,645,883 Share of income of subsidiaries, the VIE and the VIE’s subsidiaries (1,602,772) Effect of exchange rate (349,439) As of September 30, 2023 10,693,672 Notes (1) It represents the elimination of share of income by Qilian International from Qilian HK with the net income recognized at Qilian HK level, and share of income by Qilian HK from the WFOE with the net income recognized at the WFOE level, respectively.
Biggest changeSelected Condensed Consolidating Statements of Operations Information For the Year ended September 30, 2024 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination(4) Total US$ US$ US$ US$ US$ US$ Total revenues — — 698,583 25,097,953 (698,585) 25,097,951 Including: Service fee revenue (loss absorbed) from the VIE — — 698,585 — (698,585) — Cost of revenues — — 7,807 20,975,389 — 20,983,196 Total operating expenses 820,606 (3,694) 358,251 4,198,253 (694,890) 4,678,526 Including: Service fee expense charged by the WFOE — — — 698,585 (698,585) — Share of (loss) income of subsidiary (1) 80,506 76,813 — — (157,319) — Net income (loss) (1,522,700) 80,506 76,813 5,534 (157,315) (1,517,161) 11 Table of Contents For the Year ended September 30, 2023 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination(4) Total US$ US$ US$ US$ US$ US$ Total revenues — — (1,260,840) 46,471,478 1,260,840 46,471,478 Including: Service fee revenue (loss absorbed) from the VIE — — (1,333,066) — 1,333,066 — Cost of revenues — — 3,255 44,716,729 — 44,719,984 Total operating expenses 649,697 — 307,155 2,143,901 1,260,840 4,361,593 Including: Service fee expense charged by the WFOE — — — (1,333,066) 1,333,066 — Share of (loss) income of subsidiary (1) (1,602,772) (1,602,772) — — 3,205,544 — Net income (loss) (7,780,620) (1,602,772) (1,602,772) (341,450) 3,205,544 (8,122,070) For the Year ended September 30, 2022 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination(4) Total US$ US$ US$ US$ US$ US$ Total revenues — — 7,440,476 64,468,807 (7,054,258) 64,855,025 Including: Service fee revenue from the VIE — — 2,730,580 — (2,730,580) — Cost of revenues — — 4,268,747 58,682,658 (4,323,677) 58,627,728 Total operating expenses 522,923 — 318,236 6,014,715 (2,730,580) 4,125,294 Including: Service fee expense charged by the WFOE — — — 2,730,580 (2,730,580) — Share of income of subsidiary(1) 2,720,596 2,720,596 — — (5,441,192) — Net income 3,050,625 2,720,596 2,720,596 21,632 (7,147,192) 1,366,257 Selected Condensed Consolidating Balance Sheets Information As of September 30, 2024 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination(4) Total US$ US$ US$ US$ US$ US$ Cash and cash equivalents 1,856,344 1,058,635 2,427,472 4,474,803 — 9,817,254 Amount due from the Parent/WFOE(2) — — — 5,128,511 (5,128,511) — Total current assets 10,191,931 1,113,335 2,464,159 15,999,790 (5) 29,769,210 Service fee receivable from the VIE — — 11,789,750 — (11,789,750) — Investment in subsidiary(3) 11,141,678 11,141,678 — — (22,283,356) — Other non-current assets — 3,328,215 6,139,822 16,016,484 (2,250,003) 23,234,518 Total assets 21,333,609 15,583,228 20,393,731 37,144,785 (41,451,624) 53,003,728 Amounts due to the VIE and its subsidiaries(2) (3,435,100) 4,436,707 4,126,905 — (5,128,512) — Total current liabilities — 1,149 2,853,836 5,921,003 (3) 8,775,985 Service fee payable to the WFOE — — — 11,789,750 (11,789,750) — Other non-current liabilities — — — 134,394 — 134,394 Total liabilities (3,435,100) 4,437,856 6,980,741 17,845,147 (16,918,264) 8,910,379 Total shareholders’ equity 24,768,709 11,145,373 13,412,990 19,299,638 (24,533,361) 44,093,349 Total liabilities and shareholders’ equity 21,333,609 15,583,228 20,393,731 37,144,785 (41,451,625) 53,003,728 12 Table of Contents As of September 30, 2023 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination(4) Total US$ US$ US$ US$ US$ US$ Cash and cash equivalents 277,218 — 322,834 6,876,195 — 7,476,247 Amount due from the Parent/WFOE(2) — — — 4,125,329 (4,125,329) — Total current assets 15,230,237 — 369,857 23,037,856 (4,125,329) 34,512,621 Service fee receivable from the VIE — — 11,091,165 — (11,091,165) — Investment in subsidiary(3) 10,693,672 10,693,672 — — (21,387,344) — Other non-current assets — — 2,772,206 13,973,167 — 16,745,373 Total assets 25,923,910 10,693,672 14,233,228 37,011,023 (36,603,839) 51,257,994 Amounts due to the VIE and its subsidiaries(2) 575,793 — 3,549,536 — (4,125,329) — Total current liabilities 575,793 — 3,539,555 6,670,120 (4,125,329) 6,660,139 Service fee payable to the WFOE — — — 11,091,165 (11,091,165) — Other non-current liabilities — — — 246,454 — 246,454 Total liabilities 575,793 — 3,539,555 18,007,739 (15,216,494) 6,906,593 Total shareholders’equity 25,348,117 10,693,672 10,693,673 19,003,284 (21,387,345) 44,351,401 Total shareholders’liabilities and equity 25,923,910 10,693,672 14,233,228 37,011,023 (36,603,839) 51,257,994 Selected Condensed Consolidating Cash Flows Information For the Year ended September 30, 2024 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Net cash (used in) provided by operating activities (4,220,872) 3,379,370 1,203,550 182,190 — 544,238 Net cash (used in) provided by investing activities 5,800,000 (1,078,215) (1,404,938) (2,333,429) — 983,418 Net cash used in financing activities — — — (491,728) — (491,728) For the Year ended September 30, 2023 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Net cash (used in) provided by operating activities (635,467) — (268,752) 1,203,435 12,993 312,209 Net cash used in by investing activities (1,000,000) — (29,347) (3,700,105) (12,993) (4,742,445) Net cash provided by (used in) financing activities (1,787,517) — 56,711 (1,190,278) — (2,921,084) For the Year ended September 30, 2022 The VIE and Consolidated Parent Qilian HK WFOE subsidiaries Elimination Total US$ US$ US$ US$ US$ US$ Net cash (used in) provided operating activities (527,971) — 280,889 12,901,270 — 12,654,188 Net cash used in investing activities — — (1,341,994) (1,153,972) (762,986) (3,258,952) Net cash used in financing activities — — (762,986) (5,937,529) 762,986 (5,937,529) 13 Table of Contents The following table represents the roll-forward of the investments in our subsidiaries, the VIE and the VIE’s subsidiaries: USD As of September 30, 2020 6,966,081 Share of income of subsidiaries, the VIE and the VIE’s subsidiaries 2,974,990 Effect of exchange rate 6,858 As of September 30, 2021 9,947,929 Share of income of subsidiaries, the VIE and the VIE’s subsidiaries 2,720,596 Effect of exchange rate (22,641) As of September 30, 2022 12,645,883 Share of income of subsidiaries, the VIE and the VIE’s subsidiaries (1,602,772) Effect of exchange rate (349,439) As of September 30, 2023 10,693,672 Share of income of subsidiaries, the VIE and the VIE’s subsidiaries 80,506 Effect of exchange rate 367,500 As of September 30, 2024 11,141,678 Notes (1) It represents the elimination of share of income by BGM from Qilian HK with the net income recognized at Qilian HK level, and share of income by Qilian HK from the WFOE with the net income recognized at the WFOE level, respectively.