Biggest changeFor the year ended September 30, 2024 Non-PRC PRC Consolidated Subsidiaries Subsidiaries FAMI Eliminations total Revenues $ 9,400 $ 64,121,932 - - $ 64,131,332 Cost of revenues (4,480 ) (60,253,138 ) - - (60,257,618 ) Gross profit 4,920 3,868,794 - - 3,873,714 Operating expenses (338,119 ) (1,936,427 ) (803,483 ) - (3,078,029 ) (Loss) income from operations (333,199 ) 1,932,367 (803,483 ) - 795,685 Other (expenses) income (4,853,175 ) 4,529,659 (5,099,677 ) - (5,423,193 ) (Loss) income before income taxes (5,186,374 ) 6,462,026 (5,903,160 ) - (4,627,508 ) Income tax expenses 949 (1,213 ) - - (264 ) Net (loss) income $ (5,185,425 ) $ 6,460,813 $ (5,903,160 ) - $ (4,627,772 ) For the year ended September 30, 2023 Other entities WFOE that is that are the primary VIE and its Consolidated consolidated beneficiary subsidiaries FAMI total Revenues $ 74,224,063 $ 16,034,543 $ 20,106,281 - $ 110,364,887 Cost of revenues (70,021,350 ) (16,023,779 ) (20,033,003 ) - (106,078,132 ) Gross profit 4,202,713 10,764 73,278 - 4,286,755 Operating expenses (1,028,294 ) (71,676 ) (231,462 ) (913,948 ) (2,245,380 ) Income (loss) from operations 3,174,419 (60,912 ) (158,184 ) (913,948 ) 2,041,375 Other income (expenses) 1,514,162 (68,416 ) 634,225 (1,264,040 ) 815,931 Income (loss) before income taxes 4,688,581 (129,328 ) 476,041 (2,177,988 ) 2,857,306 Provision for income taxes (270,874 ) (8,556 ) (34,063 ) - (313,493 ) Net income (loss) $ 4,417,707 $ (137,884) $ 441,978 $ (2,177,988) $ 2,543,813 For the year ended September 30, 2022 Other entities WFOE that is that are the primary VIE and its Consolidated consolidated beneficiary subsidiaries FAMI total Revenues $ 64,795,082 $ 9,111,073 $ 25,307,224 - $ 99,213,379 Cost of revenues (60,272,018 ) (9,053,547 ) (24,449,728 ) - (93,775,293 ) Gross profit 4,523,064 57,526 857,496 - 5,438,086 Operating expenses (782,009 ) (50,344 ) (701,516 ) (2,961,849 ) (4,495,718 ) Income (loss) from operations 3,741,055 7,182 155,980 (2,961,849 ) 942,368 Other income (expenses) 560,497 20,510 213,771 368,466 1,163,244 Income (loss) before income taxes 4,301,552 27,692 369,751 (2,593,383 ) 2,105,612 Provision for income taxes 114,801 9,182 (5,616 ) - 118,367 Net income (loss) $ 4,416,353 $ 36,874 $ 364,135 $ (2,593,383) $ 2,223,979 8 Table of Contents The tables below disaggregated the Consolidated Balance Sheets of the Company into FAMI, PRC subsidiaries and non-PRC subsidiaries as of September 30, 2024, and into FAMI, the VIE and its subsidiaries, the WFOE that was the primary beneficiary of the VIEs and an aggregation of other entities that were consolidated as of September 30, 2023.
Biggest changeFor the Year Ended September 30, 2025 Non-PRC PRC Consolidated Subsidiaries Subsidiaries FAMI Eliminations total Revenues $ 7,326,921 $ 20,644,439 - - $ 27,971,360 Cost of revenues (8,805,651 ) (18,364,186 ) - - (27,169,837 ) Gross (loss) profit (1,478,730 ) 2,280,253 - - 801,523 Operating expenses (821,384 ) (55,099,230 ) (997,285 ) - (56,917,899 ) Loss from operations (2,300,114 ) (52,818,977 ) (997,285 ) - (56,116,376 ) Other income (expenses) 1,233,449 2,071,039 (574,058 ) - 2,730,430 Loss before income taxes (1,066,665 ) (50,747,938 ) (1,571,343 ) - (53,385,946 ) Income tax expenses - (42 ) - - (42 ) Net loss $ (1,066,665 ) $ (50,747,980 ) $ (1,571,343 ) - $ (53,385,988 ) For the year ended September 30, 2024 Non-PRC PRC Consolidated Subsidiaries Subsidiaries FAMI Eliminations total Revenues $ 9,400 $ 64,121,932 - - $ 64,131,332 Cost of revenues (4,480 ) (60,253,138 ) - - (60,257,618 ) Gross profit 4,920 3,868,794 - - 3,873,714 Operating expenses (338,119 ) (1,936,427 ) (803,483 ) - (3,078,029 ) (Loss) income from operations (333,199 ) 1,932,367 (803,483 ) - 795,685 Other (expenses) income (4,853,175 ) 4,529,659 (5,099,677 ) - (5,423,193 ) (Loss) income before income taxes (5,186,374 ) 6,462,026 (5,903,160 ) - (4,627,508 ) Income tax expenses 949 (1,213 ) - - (264 ) Net (loss) income $ (5,185,425 ) $ 6,460,813 $ (5,903,160 ) - $ (4,627,772 ) For the year ended September 30, 2023 Other entities WFOE that is that are the primary VIE and its Consolidated consolidated beneficiary subsidiaries FAMI total Revenues $ 74,224,063 $ 16,034,543 $ 20,106,281 - $ 110,364,887 Cost of revenues (70,021,350 ) (16,023,779 ) (20,033,003 ) - (106,078,132 ) Gross profit 4,202,713 10,764 73,278 - 4,286,755 Operating expenses (1,028,294 ) (71,676 ) (231,462 ) (913,948 ) (2,245,380 ) Income (loss) from operations 3,174,419 (60,912 ) (158,184 ) (913,948 ) 2,041,375 Other income (expenses) 1,514,162 (68,416 ) 634,225 (1,264,040 ) 815,931 Income (loss) before income taxes 4,688,581 (129,328 ) 476,041 (2,177,988 ) 2,857,306 Provision for income taxes (270,874 ) (8,556 ) (34,063 ) - (313,493 ) Net income (loss) $ 4,417,707 $ (137,884 ) $ 441,978 $ (2,177,988 ) $ 2,543,813 8 Table of Contents The tables below disaggregated the Consolidated Balance Sheets of the Company into FAMI, PRC subsidiaries and non-PRC subsidiaries as of September 30, 2025 and 2024.
(All amounts in U.S. dollars) Statements of operations data: For the Years Ended September 30, 2024 2023 2022 2021 2020 Revenues $ 64,131,332 $ 110,364,887 $ 99,213,379 $ 39,289,951 $ 28,363,963 Gross profit 3,873,714 4,286,755 5,438,086 5,109,281 4,651,422 Operating expenses (3,078,029 ) (2,245,380 ) (4,495,718 ) (2,256,405 ) (2,384,339 ) Income from operations 795,685 2,041,375 942,368 2,852,876 2,267,083 Income tax expenses (264 ) (313,493 ) 118,367 (25,571 ) (16,753 ) Net (loss) income from continuing operations (4,627,772 ) 2,543,813 2,223,979 2,407,790 1,077,302 Net loss from discontinued operations, net of tax - - - (51,352 ) (263,847 ) Net (loss) income $ (4,627,772) $ 2,543,813 $ 2,223,979 $ 2,356,438 $ 813,455 (Loss) earnings per share, basic Continuing operations (0.66 ) 0.70 0.77 4.68 13.26 Discontinued operations - - - (0.10 ) (3.25 ) (Loss) earnings per share, diluted Continuing operations (0.66 ) 0.30 0.77 4.61 13.26 Discontinued operations - - - (0.10 ) (3.25 ) Weighted average ordinary share outstanding, basic 7,088,326 3,628,923 2,905,984 514,212 81,224 Weighted average ordinary share outstanding, diluted 7,088,326 8,452,875 2,905,984 522,276 81,224 7 Table of Contents Balance sheets data 2024 2023 2022 2021 2020 Current assets $ 161,925,796 $ 158,171,175 $ 153,254,380 $ 155,305,536 $ 37,022,171 Total assets $ 186,733,719 $ 174,800,086 $ 163,782,853 $ 165,686,901 $ 38,191,746 Current liabilities $ 10,060,240 $ 10,712,982 $ 8,289,321 $ 4,146,426 $ 8,367,387 Total liabilities $ 16,717,482 $ 12,824,160 $ 9,098,762 $ 4,894,483 $ 9,036,589 Total shareholders' equity (net assets) $ 170,016,237 $ 161,975,926 $ 154,684,091 $ 160,792,418 $ 29,155,157 Selected Consolidated Financial Schedule The tables below disaggregated the Consolidated Statements of Operations and Comprehensive Income (Loss) of the Company into FAMI, PRC subsidiaries, and non-PRC subsidiaries for the year ended September 30, 2024, and into FAMI, the VIE and its subsidiaries, the WFOE that is the primary beneficiary of the VIEs and an aggregation of other entities that are consolidated for the fiscal years ended September 30, 2023, and 2022.
(All amounts in U.S. dollars) Statements of operations data: For the Years Ended September 30, 2025 2024 2023 2022 2021 Revenues $ 27,971,360 $ 64,131,332 $ 110,364,887 $ 99,213,379 $ 39,289,951 Gross profit 801,523 3,873,714 4,286,755 5,438,086 5,109,281 Operating expenses (56,917,899 ) (3,078,029 ) (2,245,380 ) (4,495,718 ) (2,256,405 ) (Loss) income from operations (56,116,376 ) 795,685 2,041,375 942,368 2,852,876 Income tax (expenses) benefits (42 ) (264 ) (313,493 ) 118,367 (25,571 ) Net (loss) income from continuing operations (53,385,988 ) (4,627,772 ) 2,543,813 2,223,979 2,407,790 Net loss from discontinued operations, net of tax - - - - (51,352 ) Net (loss) income $ (53,385,988 ) $ (4,627,772 ) $ 2,543,813 $ 2,223,979 $ 2,356,438 (Loss) earnings per share, basic Continuing operations (29.08 ) (7.83 ) 8.41 9.18 56.19 Discontinued operations - - - - (1.20 ) (Loss) earnings per share, diluted Continuing operations (29.08 ) (7.83 ) 8.41 9.18 56.19 Discontinued operations - - - - (1.18 ) Weighted average ordinary share outstanding, basic 1,836,043 590,694 302,410 242,165 42,851 Weighted average ordinary share outstanding, diluted 1,836,043 590,694 704,406 242,165 43,523 7 Table of Contents Balance sheets data 2025 2024 2023 2022 2021 Current assets $ 93,125,955 $ 161,925,796 $ 158,171,175 $ 153,254,380 $ 155,305,536 Total assets $ 147,033,182 $ 186,733,719 $ 174,800,086 $ 163,782,853 $ 165,686,901 Current liabilities $ 9,956,330 $ 10,060,240 $ 10,712,982 $ 8,289,321 $ 4,146,426 Total liabilities $ 23,175,730 $ 16,717,482 $ 12,824,160 $ 9,098,762 $ 4,894,483 Total shareholders' equity (net assets) $ 123,857,452 $ 170,016,237 $ 161,975,926 $ 154,684,091 $ 160,792,418 Selected Consolidated Financial Schedule The tables below disaggregated the Consolidated Statements of Operations and Comprehensive Income (Loss) of the Company into FAMI, PRC subsidiaries, and non-PRC subsidiaries for the years ended September 30, 2025 and 2024, and into FAMI, the VIE and its subsidiaries, the WFOE that is the primary beneficiary of the VIEs and an aggregation of other entities that are consolidated for the fiscal year ended September 30, 2023.
As of September 30, 2024 Non-PRC PRC Consolidated Subsidiaries Subsidiaries FAMI Eliminations total Intercompany receivables $ 63,632,744 $ 7,653 $ 151,457,184 $ (215,097,581 ) - Current assets excluding intercompany receivables 680,374 160,950,651 294,771 - 161,925,796 Current assets 64,313,118 160,958,304 151,751,955 (215,097,581 ) 161,925,796 Investment in subsidiaries 68,019,556 - (68,019,556 ) - Non-current assets excluding investment in subsidiaries 7,969,062 16,838,861 - - 24,807,923 Non-current assets 75,988,618 16,838,861 - (68,019,556 ) 24,807,923 Total assets 140,301,736 177,797,165 151,751,955 (283,117,137 ) 186,733,719 Intercompany payables 135,718,879 78,130,518 962,080 (214,811,477 ) - Current liabilities excluding intercompany payables 3,564,540 1,057,154 5,438,546 - 10,060,240 Current liabilities 139,283,419 79,187,672 6,400,626 (214,811,477 ) 10,060,240 Non-current liabilities 6,237,130 420,112 - - 6,657,242 Total liabilities 145,520,549 79,607,784 6,400,626 (214,811,477 ) 16,717,482 Total shareholders' equity (net assets) $ (5,218,813 ) $ 98,189,381 $ 145,351,329 $ (68,305,660 ) $ 170,016,237 As of September 30, 2023 Other entities WFOE that is that are the primary VIE and its Consolidated consolidated beneficiary subsidiaries FAMI total Intercompany receivables $ 144,664,527 $ 131,992,092 $ 7,086,579 $ 151,681,406 - Current assets excluding intercompany receivables 138,871,675 353,985 18,841,671 103,844 $ 158,171,175 Current assets $ 283,536,202 $ 132,346,077 $ 25,928,250 $ 151,785,250 $ 158,171,175 Investment in subsidiaries - $ 37,712,692 - - - Non-current assets excluding investment in subsidiaries $ 16,627,615 - $ 1,296 - $ 16,628,911 Non-current assets $ 16,627,615 $ 37,712,692 $ 1,296 - $ 16,628,911 Total assets $ 300,163,817 $ 170,058,769 $ 25,929,546 $ 151,785,250 $ 174,800,086 Intercompany payables $ 290,760,077 $ 124,634,218 $ 19,812,080 $ 218,229 - Current liabilities excluding intercompany payables 634,111 756,017 3,530,735 5,792,119 $ 10,712,982 Current liabilities $ 291,394,188 $ 125,390,235 $ 23,342,815 $ 6,010,348 $ 10,712,982 Non-current liabilities $ 533,315 $ 106,737 1,471,126 - $ 2,111,178 Total liabilities $ 291,927,503 $ 125,496,972 $ 24,813,941 $ 6,010,348 $ 12,824,160 Total shareholders' equity (net assets) $ 8,236,314 $ 44,561,797 $ 1,115,605 $ 145,774,902 $ 161,975,926 9 Table of Contents Exchange Rate Information Our financial information is presented in U.S. dollars.
As of September 30, 2025 Non-PRC PRC Consolidated Subsidiaries Subsidiaries FAMI Eliminations total Intercompany receivables $ 15,120,843 $ 8,188 $ 157,699,303 $ (172,828,334 ) - Current assets excluding intercompany receivables 31,988,835 61,137,050 70 - 93,125,955 Current assets 47,109,678 61,145,238 157,699,373 (172,828,334 ) 93,125,955 Investment in subsidiaries 69,019,556 - - (69,019,556 ) - Non-current assets excluding investment in subsidiaries 46,933,699 6,973,528 - - 53,907,227 Non-current assets 115,953,255 6,973,528 - (69,019,556 ) 53,907,227 Total assets 163,062,933 68,118,766 157,699,373 (241,847,890 ) 147,033,182 Intercompany payables 148,633,480 22,321,325 3,270 (170,958,075 ) - Current liabilities excluding intercompany payables 6,520,299 406,446 3,029,585 - 9,956,330 Current liabilities 155,153,779 22,727,771 3,032,855 (170,958,075 ) 9,956,330 Non-current liabilities 13,194,630 24,770 - - 13,219,400 Total liabilities 168,348,409 22,752,541 3,032,855 (170,958,075 ) 23,175,730 Total shareholders' equity (net assets) $ (5,285,476 ) $ 45,366,225 $ 154,666,518 $ (70,889,815 ) $ 123,857,452 As of September 30, 2024 Non-PRC PRC Consolidated Subsidiaries Subsidiaries FAMI Eliminations total Intercompany receivables $ 63,632,744 $ 7,653 $ 151,457,184 $ (215,097,581 ) - Current assets excluding intercompany receivables 680,374 160,950,651 294,771 - 161,925,796 Current assets 64,313,118 160,958,304 151,751,955 (215,097,581 ) 161,925,796 Investment in subsidiaries 68,019,556 - (68,019,556 ) - Non-current assets excluding investment in subsidiaries 7,969,062 16,838,861 - - 24,807,923 Non-current assets 75,988,618 16,838,861 - (68,019,556 ) 24,807,923 Total assets 140,301,736 177,797,165 151,751,955 (283,117,137 ) 186,733,719 Intercompany payables 135,718,879 78,130,518 962,080 (214,811,477 ) - Current liabilities excluding intercompany payables 3,564,540 1,057,154 5,438,546 - 10,060,240 Current liabilities 139,283,419 79,187,672 6,400,626 (214,811,477 ) 10,060,240 Non-current liabilities 6,237,130 420,112 - - 6,657,242 Total liabilities 145,520,549 79,607,784 6,400,626 (214,811,477 ) 16,717,482 Total shareholders' equity (net assets) $ (5,218,813 ) $ 98,189,381 $ 145,351,329 $ (68,305,660 ) $ 170,016,237 9 Table of Contents Exchange Rate Information Our financial information is presented in U.S. dollars.