UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form
For the quarterly period ended
For the transition period from __________ to __________
Commission file number
(Exact name of registrant as specified in its charter)
| 4832 | ||||
|
State or other jurisdiction of incorporation or organization |
Primary Standard Industrial Classification Number |
IRS Employer Identification Number |
Tel: +
(Address and telephone number of principal executive offices)
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act: None
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.
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).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
| Large accelerated filer | o | Accelerated filer | o |
| x | 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 12b-2 of the Exchange Act). Yes o
The number of shares of common stock, $0.001 par value, issued and outstanding as of May 20, 2025 shares.
DOCUMENTS INCORPORATED BY REFERENCE: None.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain information included in this Quarterly Report on Form 10-Q and other filings of the Registrant under the Securities Act of 1933, as amended (the “Securities Act”), and the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as well as information communicated orally or in writing between the dates of such filings, contains or may contain “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements in this Quarterly Report on Form 10-Q, including without limitation, statements related to our plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks, trends and uncertainties that could cause actual results to differ materially from expected results. Among these risks, trends and uncertainties are the availability of working capital to fund our operations, the competitive market in which we operate, the efficient and uninterrupted operation of our computer and communications systems, our ability to generate a profit and execute our business plan, the retention of key personnel, our ability to protect and defend our intellectual property, the effects of governmental regulation, and other risks identified in the Registrant’s filings with the Securities and Exchange Commission from time to time.
In some cases, forward-looking statements can be identified by terminology such as “may,” “will,” “should,” “could,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of such terms or other comparable terminology. Although the Registrant believes that the expectations reflected in the forward-looking statements contained herein are reasonable, the Registrant cannot guarantee future results, levels of activity, performance or achievements. Moreover, neither the Registrant, nor any other person, assumes responsibility for the accuracy and completeness of such statements. The Registrant is under no duty to update any of the forward-looking statements contained herein after the date of this Quarterly Report on Form 10-Q.
| 2 |
KUBER RESOURCES CORPORATION
QUARTERLY REPORT ON FORM 10-Q
TABLE OF CONTENTS
| Page | |||
| PART I FINANCIAL INFORMATION: | |||
| Item 1. | Consolidated Financial Statements (Unaudited) | 4 | |
| Consolidated Balance Sheets as of March 31, 2025 (Unaudited) and December 31, 2024 | 5 | ||
| Consolidated Statements of Operations for the Three months ended March 31, 2025 and 2024 (Unaudited) | 6 | ||
| Consolidated Statements of Changes in Stockholders’ Deficit for the Three months ended March 31, 2025 and 2024 (Unaudited) | 7 | ||
| Consolidated Statements of Cash Flows for the Three months ended March 31, 2025 and 2024 (Unaudited) | 8 | ||
| Notes to the Unaudited Consolidated Financial Statements (Unaudited) | 9 | ||
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 26 | |
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 28 | |
| Item 4. | Controls and Procedures | 29 | |
| PART II OTHER INFORMATION: | |||
| Item 1. | Legal Proceedings | 30 | |
| Item 1A. | Risk Factors | 30 | |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 30 | |
| Item 3. | Defaults Upon Senior Securities | 30 | |
| Item 4. | Mine Safety Disclosures | 30 | |
| Item 5. | Other Information | 30 | |
| Item 6. | Exhibits | 31 | |
| Signatures | 32 | ||
| 3 |
PART 1 – FINANCIAL INFORMATION
Item 1. Financial Statements
The accompanying interim consolidated financial statements of KUBER RESOURCES CORPORATION. (“the Company”, “we”, “us” or “our”), have been prepared without audit pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with United States generally accepted principles have been condensed or omitted pursuant to such rules and regulations.
The interim consolidated financial statements should be read in conjunction with the company’s latest annual financial statements.
In the opinion of management, the consolidated financial statements contain all material adjustments, consisting only of normal adjustments considered necessary to present fairly the financial condition, results of operations, and cash flows of the Company for the interim periods presented.
| 4 |
Kuber Resources Corporation
Balance Sheets
As of March 31, 2025 and December 31, 2024
Unaudited
| March 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Restated (a) | ||||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Accounts receivable, net | ||||||||
| Inventory, net | ||||||||
| Advances to suppliers | ||||||||
| Due from related parties | ||||||||
| Other receivables and current assets | ||||||||
| Total Current Assets | ||||||||
| Non-Current Assets | ||||||||
| Property, plant and equipment, net | ||||||||
| Intangible assets, net | ||||||||
| Other non-current assets | ||||||||
| Operating lease right of use asset, net | ||||||||
| Total Non-Current Assets | ||||||||
| Total Assets | ||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current Liabilities | ||||||||
| Accounts payable | ||||||||
| Other payables and accrued expenses | ||||||||
| Short-term loans | ||||||||
| Due to related parties | ||||||||
| Taxes payable | ||||||||
| Advances from customers | ||||||||
| Operating lease liabilities - current | ||||||||
| Total Current Liabilities | ||||||||
| Non-Current Liabilities | ||||||||
| Operating lease liabilities - non-current | ||||||||
| Long-term loans payable | ||||||||
| Total Non-Current Liabilities | ||||||||
| Total Liabilities | ||||||||
| Commitments and Contingencies | ||||||||
| Shareholders’ Equity | ||||||||
| Series A Convertible Preferred stock, par value $ per share; shares authorized; shares issued and outstanding at March 31, 2025 and December 31, 2024 | ||||||||
| Preferred stock, par value $ per share; shares authorized; shares issued and outstanding at March 31, 2025 and December 31, 2024 | ||||||||
| Common stock, par value $ per share; shares authorized; shares issued and outstanding at March 31, 2025 and December 31, 2024 | ||||||||
| Additional paid-in capital | ||||||||
| Statutory reserves | ||||||||
| Accumulated income | ||||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ||||
| Total Shareholders’ Equity | ||||||||
| Total Liabilities and Shareholders’ Equity | $ | $ | ||||||
| (a) |
The accompanying notes are an integral part of these unaudited financial statements.
| 5 |
Kuber Resources Corporation
Statements of Income and Comprehensive Income
For the Three months ended March 31, 2025 and 2024
Unaudited
| Three months ended | ||||||||
| March 31, | March 31, | |||||||
| 2025 | 2024 | |||||||
| Restated (a) | ||||||||
| Revenues, net | $ | $ | ||||||
| Cost of revenues | ||||||||
| Gross profit | ||||||||
| Operating expenses: | ||||||||
| Selling and marketing expense | ||||||||
| General and administrative expenses | ||||||||
| Total operating expenses | ||||||||
| Income from operations | ||||||||
| Other income (expenses): | ||||||||
| Interest income | ||||||||
| Interest expense | ( | ) | ( | ) | ||||
| Total other expenses | ( | ) | ( | ) | ||||
| Income before income tax | ||||||||
| Income tax expense | ||||||||
| Net income | $ | $ | ||||||
| Weighted average shares outstanding | ||||||||
| Basic and diluted | ||||||||
| Earnings per share | ||||||||
| Basic and diluted | $ | $ | ||||||
| Comprehensive income (loss): | ||||||||
| Net income | $ | $ | ||||||
| Other comprehensive income (loss): | ||||||||
| Foreign currency translation adjustment | ( | ) | ||||||
| Total comprehensive income | $ | $ | ||||||
| (a) |
The accompanying notes are an integral part of these unaudited financial statements.
| 6 |
Kuber Resources Corporation
Statements of Changes in Shareholders’ Equity
For the Three months ended March 31, 2025 and 2024
Unaudited
| Series A Convertible | Series B Convertible | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock | Preferred Stock | Preferred Stock | Common Stock | Additional | other | |||||||||||||||||||||||||||||||||||||||||||||||
| Number of | Number of | Number of | Number of | Paid-in | Statutory | Accumulated | Comprehensive | |||||||||||||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | Capital | Reserve | Loss | Loss | Total | ||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2023 (a) | $ | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | |||||||||||||||||||||||||||||||||||||||||
| Capital contribution (a) | - | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss (a) | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Appropriations to statutory reserves (a) | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment (a) | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2024 (a) | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2024 | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Appropriations to statutory reserves | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2025 | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
| (a) |
The accompanying notes are an integral part of these unaudited financial statements.
| 7 |
Kuber Resources Corporation
Statements of Cash Flows
For the Three months ended March 31, 2025 and 2024
Unaudited
| Three months ended | ||||||||
| March 31, | March 31, | |||||||
| 2025 | 2024 | |||||||
| Restated (a) | ||||||||
| Cash flows from operating activities | ||||||||
| Net income | $ | $ | ||||||
| Adjustments to reconcile net income to net cash used in operating activities | ||||||||
| Depreciation and amortization expense | ||||||||
| Amortization of operating lease ROU assets | ||||||||
| Impairments and write-offs of assets | ||||||||
| Changes in assets and liabilities | ||||||||
| Decrease (increase) in accounts receivable | ( | ) | ||||||
| (Increase) decrease in inventories | ( | ) | ||||||
| Increase in advances to suppliers | ( | ) | ||||||
| Decrease (increase) in due from relates parties | ( | ) | ||||||
| Decrease in other receivables and current assets | ||||||||
| Decrease in customer advances | ( | ) | ( | ) | ||||
| Decrease in accounts payable | ( | ) | ||||||
| Increase (decrease) in other payables and accrued expenses | ( | ) | ||||||
| (Decrease) increase in taxes payable | ( | ) | ||||||
| Decrease in operating lease liabilities | ( | ) | ( | ) | ||||
| Net cash used in operating activities | ( | ) | ( | ) | ||||
| Cash flows from investing activities | ||||||||
| Cash flows from financing activities | ||||||||
| Repayment to short-term loan | ( | ) | ||||||
| Repayment to borrowings | ( | ) | ( | ) | ||||
| Proceeds from (repayment to) in related party payables | ( | ) | ||||||
| Net cash used in financing activities | ( | ) | ( | ) | ||||
| Net decrease of cash and cash equivalents | ( | ) | ( | ) | ||||
| Effect of foreign currency translation on cash and cash equivalents | ||||||||
| Cash and cash equivalents – beginning | ||||||||
| Cash and cash equivalents – ending | $ | $ | ||||||
| Supplementary cash flow information: | ||||||||
| Interest paid | $ | $ | ||||||
| Income taxes paid | $ | $ | ||||||
| Non-cash financing and investing activities: | ||||||||
| Recognized ROU assets through lease liabilities | $ | $ | ||||||
| (a) |
The accompanying notes are an integral part of these unaudited financial statements.
| 8 |
KUBER RESOURCES CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND 2024
Unaudited
Note 1 – Organization and Nature of Business
Kuber Resources Corporation (“the Company” or “KUBR”) was incorporated in the State of Nevada on January 29, 1998. Since inception, the Company has undergone several name changes, including Weston International Development Corporation in 1998, China World Trade Corporation in 2000, and Uonlive Corporation in 2008. In 2015, the Company ceased its original operations and fully impaired its assets. In 2018, Small Cap Compliance, LLC was appointed custodian of the Company, and revived the Company in 2019 with the appointment of Raymond Fu as its sole officer and director. In 2020, the Company acquired Asia Image Investment Limited via a reverse merger. In 2022, the Company acquired Kuber Resources (Hong Kong) Limited to expand beyond commodities trading. On December 8, 2022, the Company changed its name to its current name Kuber Resources Corporation and its ticker symbol from "UOLI" to "KUBR," effective December 12, 2022, without affecting shareholders' rights or requiring stock certificate exchanges.
On September 18, 2023, the Company acquired all shares of Grayscale Investment (Asia) Limited ("Grayscale HK") from unrelated parties for two Hong Kong dollars (HKD 2.00) per share, along with its subsidiary. Consequently, Grayscale HK became a fully-owned subsidiary of the Company. Grayscale HK was established in Hong Kong on September 31, 2021, which has not commenced any operations since its inception. Grayscale Investment (ShenZhen) Limited ("Grayscale WOFE") was established on November 1, 2021, as a wholly foreign-owned entity in the People’s Republic of China ("PRC"). Grayscale WOFE is wholly owned by Grayscale HK.
The aforementioned transaction has been accounted for in accordance with the provisions of ASC 805, Business Combinations, and the related fair value adjustments have been recorded as of the acquisition date. The Company did not record any goodwill or intangible assets related to the transaction, as the acquisition consideration equaled the fair value of the identifiable net assets acquired.
On October 17, 2023, the Company through its wholly owned subsidiary, incorporated Kuber Resources (Guangdong) Co., Ltd. (“Kuber Guangdong") as a wholly owned subsidiary of Graysacle WOFE in Guangdong, PRC.
On September 25, 2024, the Company disposed its wholly-owned subsidiary,
Asia Image, to a related party for total consideration of cash HKD3,900,000 (approximately $
On January 14, 2025, the Company and its wholly owned subsidiary Kuber Guangdong acquired 100% of Gongfa Materials (Guangdong) New Materials Technology Co., Limited (“Gongfa”) under an Acquisition Agreement. concurrent with the Company’s entry into the Acquisition Agreement, the Shareholders of Gongfa entered into an Equity Exchange Agreement (“Exchange Agreement”) whereby Gongfa shareholders exchanged all their equity in Gongfa for shares in Storming Dragon Limited (“Storming Dragon”), the majority shareholder (67%) of KUBR. The Exchange Agreement was closed on January 1, 2025 concurrent with the closing of the Acquisition Agreement.
“The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control. However, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself.
KUBR and its subsidiaries Kuber HK, Grayscale HK, Grayscale WOFE, Kuber Guangdong, and Gongfa shall be collectively referred throughout as the “Company”. The Company’s scope of business includes manufacturing, sales and distribution of various types of wood panels, as well as providing formaldehyde treatment services
Note 2 – Summary of significant accounting policies
Basis of Presentation
The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
The Company has a fiscal year end of December 31.
Principles of Consolidation
The Company prepares its consolidated financial statements on the accrual basis of accounting. The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts, balances and transactions have been eliminated in the consolidation.
| 9 |
Interim Financial Statements
The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) applicable to interim financial information and the requirements of Form 10-Q and Rule 8-03 of Regulation S-X of the Securities and Exchange Commission. Accordingly, they do not include all of the information and disclosure required by accounting principles generally accepted in the United States of America for complete financial statements. Interim results are not necessarily indicative of results for a full year. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position and the results of operations and cash flows for the interim periods have been included. These interim financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 2024. Not all disclosures required by generally accepted accounting principles for annual financial statements are presented. The interim financial statements follow the same accounting policies and methods of computations as the audited financial statements for the year ended December 31, 2024.
Use of Estimates
The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Management makes its best estimate of the outcome for these items based on information available when the financial statements are prepared. Actual results could differ from those estimates.
Functional and presentation currency
The functional currency of the Company is the currency of the primary economic environment in which the Company operates.
The currency in which companies in China operate is the Chinese Yuan (“RMB”). The RMB is not freely convertible into the US dollar and may be subject to PRC currency restrictions for payments, including the distributions of dividends or retained earnings to the Company by its subsidiaries or its variable interest entities.
Transactions in currencies other than the entity’s functional currency are recorded at the rates of exchange prevailing on the date of the transaction. At the end of each reporting period, monetary items denominated in foreign currencies are translated at the rates prevailing at the end of the reporting periods. Exchange differences arising on the settlement of monetary items and on translation of monetary items at period-end are included in income statement of the period.
For the purpose of presenting these financial statements, the Company’s assets and liabilities are expressed in US$ at the exchange rate on the balance sheet date, stockholder’s equity accounts are translated at historical rates, and income and expense items are translated at the weighted average exchange rate during the period. The resulting translation adjustments are reported under accumulated other comprehensive income (loss) in the stockholder’s equity (deficits) section of the balance sheets.
Exchange rates used for the translation are as follows:
| US$ to RMB | Period End | Average | ||||||
| March 31, 2025 | ||||||||
| December 31, 2024 | N/A | |||||||
| March 31, 2024 | N/A | |||||||
| US$ to HKD | Period End | Average | ||||||
| March 31, 2025 | ||||||||
| December 31, 2024 | N/A | |||||||
| March 31, 2024 | N/A | |||||||
Cash and Cash Equivalents
For purposes of reporting within the statements of cash flows, the Company considers all cash on hand, cash accounts not subject to withdrawal restrictions or penalties, and all highly liquid debt instruments purchased with a maturity of three months or less to be cash and cash equivalents.
Accounts Receivables
Accounts receivables are recorded at the net value less estimates for expected credit losses. Management regularly reviews outstanding accounts and provides an allowance for doubtful accounts. When collection of the original invoice amounts is no longer probable, the Company will either partially or fully write-off the balance against the allowance for doubtful accounts.
| 10 |
Property and Equipment & Depreciation
Property and equipment are stated at historical cost net of accumulated depreciation. Expenditures that improve the functionality of the related asset or extend the useful life are capitalized. When property and equipment is retired or otherwise disposed of, the related gain or loss is included in operating income. Leasehold improvements are depreciated on the straight-line method over the shorter of the remaining lease term or estimated useful life of the asset. Property and equipment are depreciated on a straight-line basis over the following periods:
| Description | Useful life | |
| Buildings | ||
| Machinery | ||
| Leasehold improvements | ||
| Office furniture and equipment | ||
| Equipment |
Intangible Assets & Amortization
Intangible assets are stated at historical cost net of accumulated amortization. Intangible assets are depreciated on a straight-line basis over the following periods:
| Description | Useful Life | |
| Intellectual Property License |
Impairment of Long-Lived Assets
The Company has adopted Accounting Standards Codification subtopic 360-10, Property, Plant and Equipment (“ASC 360-10”). ASC 360-10 requires that long-lived assets and certain identifiable intangibles held and used by the Company be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company evaluates its long-lived assets for impairment annually or more often if events and circumstances warrant. Events relating to recoverability may include significant unfavorable changes in business conditions, recurring losses, or a forecasted inability to achieve breakeven operating results over an extended period. The Company evaluates the recoverability of long-lived assets based upon forecasted undiscounted cash flows. Should impairment in value be indicated, the carrying value of intangible assets will be adjusted, based on estimates of future discounted cash flows resulting from the use and ultimate disposition of the asset. ASC 360-10 also requires assets to be disposed of be reported at the lower of the carrying amount or the fair value less costs to sell.
Contract Liability
The Company records customer advances as liabilities when consideration is received in advance of the transfer of goods. These advances are recognized as revenue when the performance obligations associated with the advance are satisfied. These advances relate to the advance payment for orders of goods placed by the customers.
The Company accounts for stock-based compensation in accordance with ASC 718 Compensation - Stock Compensation (“ASC 718”). ASC 718 addresses all forms of share-based payment (“SBP”) awards including shares issued under employee stock purchase plans and stock incentive shares. Under ASC 718 awards result in a cost that is measured at fair value on the awards’ grant date, based on the estimated number of awards that are expected to vest and will result in a charge to operations.
Revenue Recognition
The Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to receive in exchange for those goods or services as per the contract with the customer. As a result, the Company accounts for revenue contracts with customers by applying the requirements of Accounting Standards Codification Topic 606, Revenue from Contracts with Customers, which includes the following steps:
| ● | Identify the contract(s), and subsequent amendments with the customer. |
| ● | Identify all the performance obligations in the contract and subsequent amendments. |
| ● | Determine the transaction price for completing performance obligations. |
| ● | Allocate the transaction price to the performance obligations in the contract. |
| ● | Recognize the revenue when, or as, the Company satisfies a performance obligation. |
| 11 |
The Company considers contract modification as a change in the scope or price (or both) of a contract that is approved by the parties. The parties describe contract modification as a change order, a variation, or an amendment. A contract modification exists when the parties to the contract approve a modification that either creates new or changes existing enforceable rights and obligations of the parties to the contract. The Company assumes a contract modification when approved in writing, by oral agreement, or implied by the customary business practice of the customer. If the parties to the contract have not approved a contract modification, the Company continues to apply the guidance to the existing contract until the contract modification is approved. The Company recognizes contract modification in various forms – including but not limited to partial termination, an extension of the contract term with a corresponding increase in price, adding new goods and/or services to the contract, with or without a corresponding change in price, and reducing the contract price without a change in goods or services promised.
Sales of goods
The Company manufactures wood panels which it sells to customers.
Revenue recognition occurs upon the following events: when a customer places an order, payment is received, and the goods are delivered to or drop-shipped to and accepted by the customer. Provisions are made for estimated sales returns based on historical return rates and experience which are immaterial. The Company may record contract liabilities, such as customer advances, when payments are received from customers prior to delivery or acceptance of goods by customers.
Formaldehyde treatment services
The Company provides formaldehyde removal services.
Revenue recognition occurs when (or as) the Company satisfies its performance obligations by providing the formaldehyde removal services to the customer and collectability can be reasonably assured. This typically occurs when the services are completed and the customer is able to use and benefit from them. The Company may record contract liabilities, such as customer advances, when payments are received from customers prior to delivery or acceptance of goods by customers. If the contract includes multiple performance obligations, the transaction price should be allocated to each obligation based on its relative standalone selling price.
Advertising Costs
All costs related to advertising are expensed in the period incurred. Advertising costs charged to operations were $nil and $nil, for the three months ended March 31, 2025 and 2024, respectively.
Provision for Income Taxes
The provision for income taxes is determined using the asset and liability method. Under this method, deferred tax assets and liabilities are calculated based upon the temporary differences between the consolidated financial statement and income tax bases of assets and liabilities using the enacted tax rates that are applicable in each year.
The Company utilizes a two-step approach to recognizing and measuring uncertain tax positions (“tax contingencies”). The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount, which is more than 50% likely to be realized upon ultimate settlement.
The Company considers many factors when evaluating and estimating its tax positions and tax benefits, which may require periodic adjustments, and which may not accurately forecast actual outcomes. The Company includes interest and penalties related to tax contingencies in the provision of income taxes in the consolidated statements of operations. Management of the Company does not expect the total amount of unrecognized tax benefits to change in the next twelve months significantly.
The Company computes basic and diluted earnings per share amounts in accordance with ASC Topic 260, Earnings per Share. Basic earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the reporting period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock that could share in the earnings of the Company.
There are potential dilutive shares of common stock from the Series A preferred stock. The potentially dilutive instruments were excluded as such shares would be anti-dilutive in a period in which a net loss is recorded.
| 12 |
Contingencies
Certain conditions may exist as of the date the financial statements are issued, which could result in a loss to the Company which will be resolved when one or more future events occur or fail to occur. The Company’s management assesses such contingent liabilities, and such assessment inherently involves judgment. In assessing loss contingencies arising from legal proceedings pending against the Company or unasserted claims that may rise from such proceedings, the Company’s management 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 it is probable a material loss will be incurred and the amount of the loss can be reasonably estimated, then the estimated loss is accrued in the Company’s financial statements. If the assessment indicates a 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.
Fair Value Measurements
Fair value accounting establishes a framework for measuring fair value and expands disclosure about fair value measurements. Fair value, which is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. This framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three levels as follows:
| - | Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
| - | Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liabilities, either directly or indirectly, for substantially the full term of the financial instruments. |
| - | Level 3 inputs to the valuation methodology are unobservable and significant to the fair value. |
The Company’s financial instruments consisted of cash, accounts payable, contract liabilities and loan from a shareholder. The estimated fair value of those balances approximates the carrying amount due to the short maturity of these instruments.
Segment Reporting
ASC 280, Segment Reporting, establishes standards for companies to report in the financial statements’ information about operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise engaging in businesses activities for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision makers in deciding how to allocate resources and assess performance. The Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer, who reviews consolidated results including revenue, gross profit and operating profit at a consolidated level only. The Company does not distinguish between markets for the purpose of making decisions about resources allocation and performance assessment. Therefore, the Company has only one operating segment and one reportable segment.
Recent Accounting Pronouncements
In March 2024, the FASB issued ASU 2024-01, Compensation – Stock Compensation. This ASU clarifies how to determine whether profits interest and similar awards should be accounted for as share-based payment arrangements. The ASU is effective in reporting periods beginning after December 15, 2024, including interim periods within the fiscal year, on a prospective or retrospective basis. Early adoption is permitted. The Company is currently evaluating the impact that adoption of this accounting standard will have on its consolidated financial statements and disclosures.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires disclosure of incremental segment information on an annual and interim basis, primarily through enhanced disclosures of significant segment expenses. The guidance will be effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024 and requires retrospective application to all periods presented upon adoption, with early adoption permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and related disclosures.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. The guidance will be effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and related disclosures.
| 13 |
Note 3 – Restatement
On January 14, 2025, the Company, through Kuber
Guangdong, completed the acquisition of Gongfa Materials (Guangdong) New Materials Technology Co., Limited (“Gongfa”), a PRC
company. As a result of the transaction, Gongfa became a wholly owned subsidiary of Kuber Guangdong. Under the terms of the Acquisition
Agreement, Kuber Guangdong acquired
Condensed Consolidated Balance Sheet
As of December 31, 2024
Unaudited
| As Previously | Restatement | |||||||||||
| Reported | Impacts | Restated | ||||||||||
| Current Assets | ||||||||||||
| Cash and cash equivalents | $ | $ | $ | |||||||||
| Accounts receivable, net | ||||||||||||
| Inventory, net | ||||||||||||
| Due from related parties | ( | ) | ||||||||||
| Other receivables and current assets | ||||||||||||
| Total Current Assets | ||||||||||||
| Non-Current Assets | ||||||||||||
| Property, plant and equipment, net | ||||||||||||
| Intangible assets, net | ||||||||||||
| Other non-current assets | ||||||||||||
| Operating lease right of use asset, net | ||||||||||||
| Total Non-Current Assets | ||||||||||||
| Total Assets | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts payable | ||||||||||||
| Other payables and accrued expenses | ||||||||||||
| Short-term loans | ||||||||||||
| Due to related parties | ||||||||||||
| Taxes payable | ||||||||||||
| Advances from customers | ||||||||||||
| Operating lease liabilities - current | ||||||||||||
| Total Current Liabilities | ||||||||||||
| Non-Current Liabilities | ||||||||||||
| Operating lease liabilities - non-current | ||||||||||||
| Long-term loans payable | - | 163,305 | 163,305 | |||||||||
| Total Non-Current Liabilities | ||||||||||||
| Total Liabilities | ||||||||||||
| Shareholders’ Equity | ||||||||||||
| Series A Convertible Preferred stock, par value $0.001 per share | ||||||||||||
| Preferred stock, par value $0.001 per share | ||||||||||||
| Common stock, par value $0.001 per share | ||||||||||||
| Additional paid-in capital | ||||||||||||
| Statutory reserves | ||||||||||||
| Accumulated income (deficit) | ( | ) | ||||||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ( | ) | ||||||
| Total Shareholders’ Equity | ||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | $ | $ | |||||||||
| 14 |
Condensed Consolidated Statements of Income and Comprehensive Income
For the Three months ended March 31, 2024
Unaudited
| As Previously | Restatement | |||||||||||
| Reported | Impacts | Restated | ||||||||||
| Revenues, net | $ | $ | $ | |||||||||
| Cost of revenues | ||||||||||||
| Gross profit | ||||||||||||
| Selling and marketing expense | ||||||||||||
| General and administrative expenses | ||||||||||||
| Total operating expenses | ||||||||||||
| Income from operations | ||||||||||||
| Interest income | ||||||||||||
| Interest expense | ( | ) | ( | ) | ||||||||
| Total other expenses | ( | ) | ( | ) | ||||||||
| Income before income tax | ||||||||||||
| Income tax expense | ||||||||||||
| Net income | $ | $ | ||||||||||
| Weighted average shares outstanding | ||||||||||||
| Basic and diluted | ||||||||||||
| Earnings per share | ||||||||||||
| Basic and diluted | $ | $ | ||||||||||
| Comprehensive income (loss): | ||||||||||||
| Net income | $ | $ | ||||||||||
| Foreign currency translation adjustment | ( | ) | ( | ) | ( | ) | ||||||
| Total comprehensive income | $ | $ | ||||||||||
| 15 |
Condensed Statements of Changes in Shareholders’ Equity
For the Three months ended March 31, 2024
Unaudited
| Series A Convertible | Series B Convertible | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock | Preferred Stock | Preferred Stock | Common Stock | Additional | Accumulated | other | ||||||||||||||||||||||||||||||||||||||||||||||
| Number of Shares | Amount | Number of Shares | Amount | Number of Shares | Amount | Number of Shares | Amount | Paid-in Capital | Statutory Reserve | Income (Deficit) | Comprehensive Loss | Total | ||||||||||||||||||||||||||||||||||||||||
| As previously reported | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2023 | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | |||||||||||||||||||||||||||||||||||||||
| Contribution (Distribution) in capital | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Appropriations to statutory reserves | - | - | - | - | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2024 | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Restatement Impacts | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2023 | $ | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | |||||||||||||||||||||||||||||||||||||||||
| Contribution (Distribution) in capital | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Appropriations to statutory reserves | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2024 | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Restated | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2023 | $ | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | |||||||||||||||||||||||||||||||||||||||||
| Contribution (Distribution) in capital | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
| Appropriations to statutory reserves | - | - | - | - | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2024 | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 16 |
Condensed Consolidated Statements of Cash Flows
For the Three months ended March 31, 2024
Unaudited
| As Previously | Restatement | |||||||||||
| Reported | Impacts | Restated | ||||||||||
| Cash flows from operating activities | ||||||||||||
| Net income | $ | $ | $ | |||||||||
| Adjustments to reconcile net income to net cash used in operating activities | ||||||||||||
| Depreciation and amortization expense | ||||||||||||
| Amortization of operating lease ROU assets | ||||||||||||
| Impairments of assets | 13,804 | - | 13,804 | |||||||||
| Changes in assets and liabilities | ||||||||||||
| Accounts receivable | ( | ) | ( | ) | ( | ) | ||||||
| Inventories | ||||||||||||
| Advances to suppliers | ||||||||||||
| Due from relates parties | ( | ) | ( | ) | ||||||||
| Other receivables and current assets | ||||||||||||
| Other non-current assets | ||||||||||||
| Customer advances | ( | ) | ( | ) | ||||||||
| Accounts payable | ( | ) | ( | ) | ||||||||
| Other payables and accrued expenses | ( | ) | ( | ) | ||||||||
| Taxes payable | ||||||||||||
| Operating lease liabilities | ( | ) | ( | ) | ||||||||
| Net cash used in operating activities | ( | ) | ( | ) | ( | ) | ||||||
| Cash flows from financing activities | ||||||||||||
| Repayment to short-term loan | ||||||||||||
| Repayment to borrowings | ( | ) | ( | ) | ||||||||
| Proceeds from (repayment to) in related party payables | ( | ) | ( | ) | ||||||||
| Net cash used in financing activities | ( | ) | ( | ) | ||||||||
| Net decrease of cash and cash equivalents | ( | ) | ( | ) | ||||||||
| Effect of foreign currency translation on cash and cash equivalents | ( | ) | ||||||||||
| Cash and cash equivalents – beginning | ||||||||||||
| Cash and cash equivalents – ending | $ | $ | $ | |||||||||
| Supplementary cash flow information: | ||||||||||||
| Income taxes paid | $ | $ | $ | |||||||||
| Non-cash financing and investing activities: | ||||||||||||
| Recognized ROU assets through lease liabilities | $ | $ | ||||||||||
| 17 |
Note 4 – Accounts receivables, net
Accounts receivables, net is comprised of the following:
March 31, 2025 | December 31, 2024 | |||||||
| Accounts receivables | ||||||||
| Allowance for doubtful accounts | ( | ) | ( | ) | ||||
| Total, net | ||||||||
Bad debt expense (recoveries) was $nil and $nil for the three months ended March 31, 2025 and 2024, respectively.
Note 5 - Inventory, net
Inventory, net comprised of the following:
March 31, 2025 | December 31, 2024 | |||||||
| Raw materials | ||||||||
| Work-in-process | ||||||||
| Finished goods | ||||||||
| Less: Obsolete/write-down inventory | ||||||||
| Total, net | ||||||||
Note 6 - Property and equipment, net
Property and equipment, net comprised of the following:
March 31, 2025 | December 31, 2024 | |||||||
| At Cost: | ||||||||
| Buildings | 5,804,465 | |||||||
| Equipment | ||||||||
| Furniture and fixtures | ||||||||
| Machinery | ||||||||
| Less: Accumulated depreciation | ( | ) | ( | ) | ||||
| Total, net | ||||||||
Depreciation
expenses were $
Note 7 – Intangible assets, net
Intangible asset, net comprised of the following:
March 31, 2025 | December 31, 2024 | |||||||
| At Cost: | ||||||||
| Intellectual Property License | ||||||||
| Less: Accumulated amortization | ( | ) | ( | ) | ||||
| Total, net | ||||||||
Amortization
expenses were $
| 18 |
The intellectual property license comprises of a five-year non-exclusive license to utilize certain intellectual property pertaining to wood panel manufacturing within China.
Note 8 – Loans and borrowings
Loans and borrowings comprised of the following:
| Principal | Interest | Maturity | ||||||||
| Description (Lender) | Amount | Rate | Date | |||||||
| Sichuan Xinwang Bank Co., Ltd. (XWBank) (1) | $ | % | ||||||||
| WeBank Co., Ltd. (2) | % | |||||||||
| WeBank Co., Ltd. (2) | % | |||||||||
| Total, net | $ | |||||||||
| (1) |
| (2) |
As of March 31, 2025, the total outstanding principal
balance of these loans and borrowing was $
Note 9 – Related party transactions
Related parties receivables comprised of the following:
March 31, 2025 | December 31, 2024 | |||||||
| Mr. Raymond Fu (1) | $ | $ | ||||||
| Total | $ | $ | ||||||
| (1) |
The balances above are unsecured, non-interest bearing and it is repayable on demand.
Related parties payables comprised of the following:
March 31, 2025 | December 31, 2024 | |||||||
| Shenzhen Guangfeng High Performance Wood Products Technology Co., Ltd (1) | $ | $ | ||||||
| Mengfo Trees Planting (Guangdong) Technology Co., Ltd. (2) | ||||||||
| Mr. Li JiYong (3) | ||||||||
| Total | $ | $ | ||||||
| (1) |
| 19 |
| (2) |
| (3) |
The balances above are unsecured, non-interest bearing and it is repayable on demand.
Note 10 – Equity
Preferred Stock
The Company has authorized shares of Preferred Stock, $ par value, of which shares are designated as Series A Convertible Preferred Stock, and shares of Series B Convertible Preferred Stock, the rights and preferences of which are discussed below
Series A Convertible Preferred Stock
The Company has designated and is authorized to issue shares are Series A Convertible Preferred Stock, $ par value. The Series A Preferred Stock shall vote on any matter that may from time to time be submitted to the Company’s shareholders for a vote, on a one for one basis. If the Company effects a stock split which either increases or decreases the number of shares of Common Stock outstanding and entitled to vote, the voting rights of the Series A shall not be subject to adjustment unless specifically authorized.
Each share of Series A Convertible Preferred Stock shall be convertible into one share of Common Stock (“Conversion Ratio”), at the option of a Holder, at any time and from time to time, from and after the issuance of the Series A Preferred Stock.
In the event of any liquidation, dissolution or winding up of the Corporation, either voluntary or involuntary, subject to the rights of any existing series of Preferred Stock or to the rights of any series of Preferred Stock which may from time to time hereafter come into existence, the holders of the Series A Preferred Stock shall be entitled to receive, prior and in preference to any distribution of any of the assets of the Corporation to the holders of Common Stock by reason of their ownership thereof, an amount per share equal to the price per share actually paid to the Corporation upon the initial issuance of the Series A Preferred Stock (each, the “the Original Issue Price”) for each share of Series A Preferred Stock then held by them, plus declared but unpaid dividends. Unless the Corporation can establish a different Original Issue Price in connection with a particular sale of Series A Preferred Stock, the Original issue price shall be $0.001 per share for the Series A Preferred Stock.
As of March 31, 2025 and December 31, 2024, the Company has Series A Convertible preferred shares issued and outstanding.
Series B Convertible Preferred Stock
The Company has designated and is authorized to issued shares of Series B Convertible Preferred Stock, $ par value.
Each share of Series B convertible Preferred Stock
shall have a par value of $ per share.
Each share of Series B Convertible Preferred Stock
shall be convertible into
In the event of any liquidation, dissolution or winding up of the Corporation, either voluntary or involuntary, subject to the rights of any existing series of Preferred Stock or to the rights of any series of Preferred Stock which may from time to time hereafter come into existence, the holders of the Series B Preferred Stock shall be entitled to receive, prior and in preference to any distribution of any of the assets of the Corporation to the holders of Common Stock by reason of their ownership thereof, an amount per share equal to the price per share actually paid to the Corporation upon the initial issuance of the Series B Preferred Stock (each, the “the Original Issue Price”) for each share of Series B Preferred Stock then held by them, plus declared but unpaid dividends. Unless the Corporation can establish a different Original Issue Price in connection with a particular sale of Series B Preferred Stock, the Original issue price shall be $ per share for the Series B Preferred Stock. If, upon the occurrence of any liquidation, dissolution or winding up of the Corporation, the assets and funds thus distributed among the holders of the Series B Preferred Stock shall be insufficient to permit the payment to such holders of the full aforesaid preferential amounts, then, subject to the rights of any existing series of Preferred Stock or to the rights of any series of Preferred Stock which may from time to time hereafter come into existence, the entire assets and funds of the corporation legally available for distribution shall be distributed ratably among the holders of the each series of Preferred Stock in proportion to the preferential amount each such holder is otherwise entitled to receive.
| 20 |
The Series B Preferred Stock shares are nonredeemable other than upon the mutual agreement of the Company and the holder of shares to be redeemed, and even in such case only to the extent permitted by this Certificate of Designation, the Corporation’s Articles of Incorporation and applicable law.
Series B Preferred Stock shall be convertible, at the option of the holder thereof, at any time after the date of issuance of such share, at the office of the Corporation or any transfer agent for such stock, into such number of fully paid and nonassessable shares of Common Stock as is determined by dividing the Original Issue Price of the Series B Preferred Stock by the Series B Conversion Price applicable to such share, determined as hereafter provided, in effect on the date the certificate is surrendered for conversion.
On November 4, 2024, the Company entered into
a Stock Cancellation Agreement with Chuang Fu Qu Kuai Lian Technology (Shenzhen) Limited (“Chuang Fu”), for the cancellation
of shares of Series B Preferred Stock, $
As of March 31, 2025 and December 31, 2024, the Company has no shares of Series B Convertible preferred shares issued and outstanding, respectively.
Common stock
The Company is authorized to issue shares are Common Stock, $ par value.
On February 22, 2023, the Company issued shares of common stock
valued at $ per share to certain individuals for consulting services valued at $
On March 30, 2023, the Company issued shares of common stock
valued at $ per share to certain individuals for consulting services valued at $
On January 14, 2025, the Company issued shares of common valued at $ per share in exchange for 100% equity interest of Gongfa. Refer to Note 10.
As of March 31, 2025 and December 31, 2024, the Company has 157,556,723 and 132,612,342 shares of common stock issued and outstanding, respectively.
The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control, however, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself.
Additional paid-in capital
On October 16, 2023, the Company entered into a five-year non-exclusive license agreement with Shenzhen Junfeng Wood Chain Net Technology ("the Licensor") granting the Company the right to utilize specific intellectual property ("IP") related to wood panel manufacturing within China. The IP is owned by Mr. Li JiYong, who is also a director of the Company; and the Licensor, Shenzhen Junfeng Wood Chain Net Technology is owned by Mr. Li.
The fair value of the intellectual property has
been determined to be RMB 15.35 million. This valuation was derived from revenues associated with wood panel manufacturing activities,
utilizing key assumptions such as the non-renewal of the current licensing agreement and the application of the average net margin of
the Building Products sector in a discounted cash flow (DCF) valuation model, as well as the revenue figures provided by management for
Kuber Resources (Guangdong) Co. Ltd. The Company recognized a total of $
The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control. However, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself.
Note 11 – Acquisition of Business under Common Control
On January 14, 2025, the Company, through Kuber
Guangdong, completed the acquisition of Gongfa Materials (Guangdong) New Materials Technology Co., Limited (“Gongfa”), a PRC
company. As a result of the transaction, Gongfa became a wholly owned subsidiary of Kuber Guangdong. Under the terms of the Acquisition
Agreement, Kuber Guangdong acquired
The transaction was structured under a VIE framework, with common control established through the power and economic interests of Mr. Li Jiyong, who holds key roles in both Kuber Guangdong and Gongfa Materials (Guangdong) New Materials Technology Co., Limited. The acquisition is accounted for under ASC 805-50 and ASC 810-10, Business Combination under common control, with assets and liabilities recorded at historical amounts and no goodwill recognized. All the comparative financials presented are retrospectively adjusted to include Gongfa financial statements for all periods presented.
| 21 |
Note 12 - Disposal of Subsidiary
On September 25, 2024, the Company completed the disposal of its wholly-owned
subsidiary, Asia Image Investment Limited (“Asia Image”), to a related party in exchange for cash consideration of HKD 3,900,000
($
The net assets of Asia Image at the disposal date were as follows:
| Assets and Liabilities | Amounts | |||
| Cash and Cash Equivalents | $ | |||
| Advances to suppliers | ||||
| Total assets | ||||
| Accounts payable and accrued liabilities | ||||
| Due to related parties | ||||
| Total liabilities | ||||
| Net assets disposed | ||||
Note 13 – Income taxes
The Company provides for income taxes under FASB ASC 740, Accounting for Income Taxes. FASB ASC 740 requires the use of an asset and liability approach in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax bases of assets and liabilities and the tax rates in effect currently.
FASB ASC 740 requires the reduction of deferred tax assets by a valuation allowance, if, based on the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. In the Company’s opinion, it is uncertain whether they will generate sufficient taxable income in the future to fully utilize the net deferred tax asset. Accordingly, a valuation allowance equal to 100% of the deferred tax asset has also been recorded resulting in no net deferred tax asset.
United States
Net operation losses
(“NOLs”) can carry forward indefinitely up to offset 80% of taxable income after CARES Act effect on December 31, 2017. The
cumulative tax is calculated by multiplying a
Hong Kong
Companies incorporated in Hong Kong are subject to Hong Kong Profits Tax on the taxable income as reported in its statutory financial statements adjusted in accordance with relevant Hong Kong tax laws. The applicable tax rate for the first Hong Kong Dollar (“HKD$”) 2 million of assessable profits is 8.25% and assessable profits above HKD$ 2 million will continue to be subject to the rate of 16.5% for corporations in Hong Kong, effective from the year of assessment 2018/2019. Before that, the applicable tax rate was 16.5% for corporations in Hong Kong. The Company did not make any provisions for Hong Kong profit tax as there were no assessable profits derived from or earned in Hong Kong since inception. Additionally, payments of dividends by the subsidiary incorporated in Hong Kong to the Company are not subject to any Hong Kong withholding tax.
PRC
Effective on January 1, 2008, the PRC Enterprise Income Tax Law, EIT Law, and Implementing Rules impose a unified enterprise income tax rate of 25% on all domestic-invested enterprises and foreign investment enterprises in PRC, unless they qualify under certain limited exceptions. As such, starting from January 1, 2008, the Company’s subsidiaries in PRC are subject to an enterprise income tax rate of 25%. NOLs can typically carried forward for a certain number of years (usually five years) to offset against future taxable income.
| 22 |
The following table summarizes the taxable income (loss) before income taxes by jurisdiction:
| Three months ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| United States | $ | ( | ) | $ | ( | ) | ||
| Hong Kong | ( | ) | ( | ) | ||||
| China | ||||||||
| Total taxable income (loss) | $ | $ | ||||||
As of December 31, 2022, the Company maintained a valuation allowance against certain deferred tax assets to reduce the total to an amount management believed was appropriate. Realization of deferred tax assets is dependent upon sufficient future taxable income during the periods when deductible temporary differences and carryforwards are expected to be available to reduce taxable income.
The following table summarizes a reconciliation of income tax rates for operations, calculated at the statutory tax rate to total income tax expense (benefit):
| Three months ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Income (Loss) before income tax expenses | $ | $ | ||||||
| Income tax expenses (benefits) computed at statutory tax rates | ||||||||
| Effect of temporary differences | ( | ) | ( | ) | ||||
| Effect of change in valuation allowance | ||||||||
| Income tax expenses (benefits) | $ | $ | ||||||
Note 14 – Concentrations, Risks, and Uncertainties
| a) | Credit risk |
Cash deposits with banks are held in financial institutions in China, which deposits are not federally insured. Cash deposits with banks of which at times may exceed federally insured limits. Accordingly, the Company has a concentration of credit risk related to the uninsured part of bank deposits. The Company has not experienced any losses in such accounts and believes it is not exposed to significant credit risk.
| b) | Concentration |
The Company has a concentration risk related to suppliers and customers. The inability of the company to maintain existing relationships with suppliers or to establish new relationships with customers in the future may have a negative impact on the company’s ability to obtain goods sold to customers in a price advantageous and timely manner. If the Company is unable to obtain ample supply of goods from existing suppliers or alternative sources of supply, the Company may be unable to satisfy the orders from its customers, which may have a material adverse impact on revenue.
For the three months ended March
31, 2025 and 2024, two customers and two customers, respectively, accounted for
As of March 31, 2025, and December
31, 2024, two customers and two customers accounted for
For the three months ended March
31, 2025 and 2024, three suppliers and four suppliers, respectively, accounted for
As of March 31, 2025 and December
31, 2024, one supplier and three suppliers accounted for
| c) | Unissued VAT invoices |
The products that are sold by the Company in PRC are subject to value-added tax (“VAT“) at a rate of 6% of the gross sales price or at a rate approved by the Chinese local government. This VAT may be offset by VAT paid on purchase of raw materials included in the cost of producing the finished goods sold.
Due to the rules imposed by local
authorities on newly established companies, which limited the issuance of VAT invoices per month. Consequently, the Company was not
able to issue VAT invoices for all its sales. During the three months ended March 31, 2025, the Company had issued VAT invoices for
total sales of $7,602,801, leaving $
| 23 |
The local authority may require the Company to rectify the issue above by demanding payments and submitting the relevant filings within a specified time period. If the Company fails to do so within the specified time period, the local authority may impose a monetary fine on it and may also apply to the local people’s court for enforcement.
If the Company receives any notice from the local authority, the Company will be required respond to the notice and pay all amounts due to the government, including any administrative penalties that may be imposed, which would require the Company to divert its financial resources which may impact its resources, if any, to make such payments. Additionally, any administrative costs in excess of the payments, if material, may impact the Company's operating results.
As of today, the Company has not received any notice from the local housing authority or any claim from our current and former employees.
| d) | Restriction on cash disbursement on bank account |
As a newly established business, the Company’s subsidiary Kuber Guangdong experienced restrictions imposed by the bank on new bank accounts by limiting its deposits and disbursements. In order to avoid disruption to the business operations, the Company has engaged a related party, Shenzhen Guangfeng High Performance Wood Products Technology Co., Ltd. formerly Shenzhen Junfeng Wood Chain Network Technology Co., Ltd., to collect sales revenues on behalf of the Company. These funds are then deposited or transferred to the Company's bank account on a regular basis, ensuring the continued liquidity necessary for operational activities.
As of March 31,2025, there was
Note 15 - Leases
Operating Lease
The Company has three operating leases for its office space and manufacturing equipment and facility.
Operating lease right-of-use
assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The discount
rate used to calculate present value is incremental borrowing rate or, if available, the rate implicit in the lease. The Company determines
the incremental borrowing rate for each lease based primarily on its lease term which is approximately
Operating lease expenses
were $
The components of lease expense and supplemental cash flow information related to leases for the period are as follows:
| Three months ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Lease cost | ||||||||
| Operating lease cost | $ | $ | ||||||
| Other Information | ||||||||
| Cash paid for amounts included in the measurement of lease liabilities | $ | $ | ||||||
| Weighted average remaining lease term – operating leases (in years) | ||||||||
| Average discount rate – operating lease | % | % | ||||||
The supplemental balance sheet information related to leases is as follows:
| March 31, 2025 | December 31, 2024 | |||||||
| Operating leases | ||||||||
| Right-of-use assets, net | $ | $ | ||||||
| Operating lease liabilities | $ | $ | ||||||
| 24 |
The undiscounted future minimum lease payment schedule as follows:
| For the year ending December 31, | ||||
| 2025 (nine months remaining) | ||||
| 2026 | ||||
| 2027 | ||||
| Thereafter | ||||
| Total undiscounted lease payments | ||||
| Less: interest | ( | ) | ||
| Total lease liabilities | ||||
Note 16 – Subsequent Event
In accordance with ASC 855 the Company’s management reviewed all material events through the date these financial statements were available to be issued. Except for the events disclosed below, no other material subsequent events were identified.
Capitalization of Retained Earnings by PRC Subsidiary
On April 30, 2025, the shareholder of Kuber Guangdong and Gongfa, wholly-owned subsidiaries of KUBR, approved resolutions to convert RMB 28,000,000 (approximately $3.9 million) and RMB 88,000,000 (approximately $12.3 million), respectively, of the subsidiaries’ retained earnings into registered capital. These conversions were made in accordance with Article 168 of the PRC Company Law and were subsequently filed with and approved by the local Administration for Market Regulation (AMR) in the PRC.
These transactions represent internal reclassifications of equity from retained earnings to contributed capital within the respective subsidiary financial statements. They did not involve any cash distributions, did not affect the Company’s consolidated net income or total equity, and resulted in no change to the Company’s ownership interest in either subsidiary. Accordingly, the transactions were accounted for as equity transactions in the Company’s consolidated financial statements in accordance with ASC 810 – Consolidation.
In accordance with PRC regulations, the capitalized portion of retained earnings is no longer available for future dividend distribution by the subsidiaries. Additionally, any future repatriation of registered capital from the PRC subsidiaries to the Company is subject to approval by relevant PRC regulatory authorities, including the State Administration of Foreign Exchange (SAFE).
| 25 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward looking statement notice
Statements made in this Form 10-Q that are not historical or current facts are “forward-looking statements” made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933 (the “Act”) and Section 21E of the Securities Exchange Act of 1934. These statements often can be identified by the use of terms such as “may,” “will,” “expect,” “believe,” “anticipate,” “estimate,” “approximate” or “continue,” or the negative thereof. We intend that such forward-looking statements be subject to the safe harbors for such statements. We wish to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Any forward-looking statements represent management’s best judgment as to what may occur in the future. However, forward-looking statements are subject to risks, uncertainties and important factors beyond our control that could cause actual results and events to differ materially from historical results of operations and events and those presently anticipated or projected. We disclaim any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events.
Financial information contained in this quarterly report and in our unaudited interim financial statements is stated in United States dollars and are prepared in accordance with United States generally accepted accounting principles.
Management’s Plan of Operation
The following discussion contains forward-looking statements. Forward-looking statements give our current expectations or forecasts of future events. You can identify these statements by the fact that they do not relate strictly to historical or current facts. They use of words such as “anticipate”, “estimate”, “expect”, “project”, “intend”, “plan”, “believe”, and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. From time to time, we also may provide forward-looking statements in other materials we release to the public.
Overview
The Company’s current business objective is to operate as a holding company with its subsidiaries operating in the wood treatment, tea and precious metals industry, including acting as a distributor and trader. We intend to use the Company’s limited personnel and financial resources in connection with such activities.
On October 17, 2023, the Company through its wholly owned subsidiary, incorporated Kuber Resources (Guangdong) Co., Ltd. (“Kuber Guangdong") as a wholly owned subsidiary of Graysacle WOFE in Guangdong, PRC. Kuber Guangdong’s scope of business includes manufacturing, sales and distribution of wood panels, as well as providing formaldehyde treatment services.
On September 25, 2024, the Company disposed its wholly-owned subsidiary, Asia Image, to a related party for total consideration of cash HKD3,900,000 (approximately $500,760).
On January 14, 2025, the Company and its wholly owned subsidiary Kuber Guangdong acquired 100% of Gongfa Materials (Guangdong) New Materials Technology Co., Limited (“Gongfa”) under an Acquisition Agreement. concurrent with the Company’s entry into the Acquisition Agreement, the Shareholders of Gongfa entered into an Equity Exchange Agreement (“Exchange Agreement”) whereby Gongfa shareholders exchanged all their equity in Gongfa for shares in Storming Dragon Limited (“Storming Dragon”), the majority shareholder (67%) of KUBR. The Exchange Agreement was closed on January 1, 2025 concurrent with the closing of the Acquisition Agreement. Gongfa became a wholly owned subsidiary fo the Company. The business scope of the Company is manufacturing, sales and distribution of wood panels, as well as providing formaldehyde treatment services.
The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control, however, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself
| 26 |
Recent developments
On September 25, 2024, the Company disposed its wholly-owned subsidiary, Asia Image, to a related party for total consideration of cash HKD3,900,000 (approximately $500,760).
On January 14, 2025, the Company and its wholly owned subsidiary, Kuber Resources (Guangdong) Co., Limited (“Kuber Guangdong”), entered into an Acquisition Agreement with Gongfa Materials Co., Limited (“Gongfa”), a Chinese corporation and manufacturer of engineered wood products, and its shareholders. Under this agreement, Kuber Guangdong will acquire 100% of Gongfa’s issued and outstanding shares in exchange for shares of the Company’s common stock.
The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control. However, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself
Results of operations
The following comparative analysis on results of operations was based primarily on the comparative financial statements, footnotes and related information for the periods identified below and should be read in conjunction with the financial statements and the notes to those statements that are included elsewhere in this report.
Results Of Operations During the Three months ended March 31, 2025 as Compared to the Three Months ended March 31, 2024
Revenue
For the three months ended March 31, 2025 and 2024, the Company generated $6,173,411 of revenue and $5,025,438, respectively, representing an increase of $1,147,973.
Cost of Revenue
For the three months ended March 31, 2025 and 2024, the Company generated cost of revenue of $2,167,125 and $2,642,564, respectively. The cost of revenue is related to the formaldehyde treatment service and cost of goods sold wood panels.
For the three months ended March 31, 2025 and 2024, the gross profit was $4,006,286 or 64.9% and $2,382,874 or 47.42%, respectively.
Expenses
For the three months ended March 31, 2025 and 2024, we incurred operating expenses of $1,056,485 and $956,112, respectively. For the three months ended March 31, 2025, operating expenses consisted of selling expenses of $4,947, and general administrative expenses of $1,051,538. For the three months March 31, 2024, operating expenses consisted of selling expenses of $16,160, and general administrative expenses of $939,952. The increase in operating expenses is mainly due to research and development expenses.
Income tax expenses (benefits)
For the three months ended March 31, 2025 and 2024, we incurred income tax expense of $245,411 and $222,468, respectively.
Net Income (Loss)
For the three months ended March 31, 2025 and 2024, we incurred net income of $2,700,217 compared to a net income of $1,166,314, respectively.
The significant increase in net income during the three months ended March 31, 2025 is mainly due to the increase of formaldehyde treatment services and sales of wood panels.
Liquidity and capital resources
Currently, we are relying on sales of our products. Currently, we pay costs associated with running a business on a day-to-day basis.
As of March 31, 2025 we had current assets of $17,566,472 as compared to $11,505,173 as of December 31, 2024. We have cash of $131,378 and $155,861 as of March 31, 2025 and December 31, 2024, respectively.
To the extent that our capital resources are insufficient to meet current or planned operating requirements, we will seek additional funds through equity or debt financing, collaborative or other arrangements with corporate partners, licensees or others, and from other sources, which may have the effect of diluting the holdings of existing shareholders. The Company has no current arrangements with respect to, or sources of, such additional financing and we do not anticipate that existing shareholders will provide any portion of our future financing requirements.
| 27 |
No assurance can be given that additional financing will be available when needed or that such financing will be available on terms acceptable to the Company. If adequate funds are not available, we may be required to delay or terminate expenditures for certain of its programs that it would otherwise seek to develop and commercialize. This would have a material adverse effect on the Company.
Operating Activities
Net cash used in operating activities for the three months ended March 31, 2025 was $14,748, and used in operating activities was $295,630 for the three months ended March 31, 2024, respectively.
The net cash used in operating activities for the three months ended March 31, 2025 was primarily related to decrease of accounts receivables, increase in inventory, increase in advances to supplier, decrease in accounts payable, with an offset by net income of $2,700,217.
The net cash provided by operating activities for the three months ended March 31, 2024 was primarily related to increase in accounts receivables, decrease in accounts payables with an offset by increase in taxes payable and decrease in inventories.
Investing Activities
There was no net cash used in investing activities for the three months ended March 31, 2025 and 2024, respectively
Financing Activities
For the three months ended March 31, 2025, we had cash used in financing activities of $10,030, consisting of repayments to short-term loans and borrowings, and proceeds from related parties in the amount of $15,438. AS compared to the same period in 2024, we had cash used in financing activities of $520,601, consisting repayment to borrowings of $19,418 and related parties of $520,601.
Off-Balance Sheet Arrangements
As of March 31, 2025 we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K promulgated under the Securities Act of 1934.
Contractual Obligations and Commitments
As of March 31, 2025 we did not have any contractual obligations.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
This item is not applicable as we are currently considered a smaller reporting company.
| 28 |
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We conducted an evaluation, under the supervision and with the participation of our management, of the effectiveness of the design and operation of our disclosure controls and procedures. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended (“Exchange Act”), means controls and other procedures of a company that are designed to ensure that information required to be disclosed by the company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures also include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company's management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2025 our disclosure controls and procedures are effective at the reasonable assurance level.
Limitations of the Effectiveness of Disclosure Controls and Internal Controls
Our management, including our Principal Executive Officer and Principal Financial Officer, does not expect that our disclosure controls and internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.
The design of any system of controls is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving our stated goals under all potential future conditions; over time, a control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting subsequent to March 31, 2025, which were identified in connection with our management’s evaluation required by paragraph (d) of rules 13a-15 and 15d-15 under the Exchange Act, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
| 29 |
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We know of no material, existing or pending legal proceedings against our Company, nor are we involved as a plaintiff in any material proceeding or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to our interest.
ITEM 1A. RISK FACTORS
We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information required under this item.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None
ITEM 3. DEFAULTS UPON SENIOR SECURITES
None
ITEM 4.MINE SAFETY DISCLOSURES
None
ITEM 5. OTHER INFORMATION
During the three months ended March 31, 2025, no director or officer
of the Company
| 30 |
ITEM 6. EXHIBITS
The following exhibits are included as part of this report by reference:
*Pursuant to Regulation S-T, this interactive data file is deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections.
| 31 |
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.
| Kuber Resources Corporation. | |||
| Date: May 20, 2025 | By: | /s/ Raymond Fu | |
| Raymond Fu | |||
| Chief Executive Officer (Principal Executive Officer) | |||
| Date: May 20, 2025 | By: | /s/ Raymond Fu | |
| Raymond Fu | |||
| Chief Financial Officer (Principal Financial and Principal Accounting Officer) | |||
32
EXHIBIT 31.1
CERTIFICATION
I, Raymond Fu, certify that:
| 1. | I have reviewed this report on Form 10-Q. |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| a) | Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
| c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions): |
| a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: May 20, 2025 | By: | /s/ Raymond Fu | |
| Raymond Fu | |||
| Chief Executive Officer |
EXHIBIT 31.2
CERTIFICATION
I, Raymond Fu, certify that:
| 1. | I have reviewed this report on Form 10-Q. |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| a) | Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
| c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions): |
| a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: May 20, 2025 | By: | /s/ Raymond Fu | |
| Raymond Fu | |||
| Chief Financial Officer |
EXHIBIT 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
In connection with the Quarterly Report of Kuber Resources Corporation. (the “Company”) on Form 10-Q for the period ending March 31, 2025 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Raymond Fu, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:
| (1) | The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
| (2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company. |
IN WITNESS WHEREOF, the undersigned has executed this certification.
| Date. May 20, 2025 | By: | /s/ Raymond Fu | |
| Raymond Fu | |||
| Chief Executive Officer |
EXHIBIT 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
In connection with the Quarterly Report of Kuber Resources Corporation. (the “Company”) on Form 10-Q for the period ending March 31, 2025 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Raymond Fu, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:
| (3) | The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
| (4) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company. |
IN WITNESS WHEREOF, the undersigned has executed this certification.
| Date: May 20, 2025 | By: | /s/ Raymond Fu | |
| Raymond Fu | |||
| Chief Financial Officer |
Balance Sheets (Unaudited) (Parenthetical) - $ / shares |
Mar. 31, 2025 |
Dec. 31, 2024 |
|---|---|---|
| Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
| Preferred stock, authorized | 10,000,000 | 10,000,000 |
| Preferred stock, shares issued | 500,000 | 500,000 |
| Preferred stock, shares outstanding | 500,000 | 500,000 |
| Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
| Common stock, shares authorized | 500,000,000 | 500,000,000 |
| Common stock, shares issued | 157,556,723 | 157,556,723 |
| Common stock, shares outstanding | 157,556,723 | 157,556,723 |
| Series A Preferred Stock [Member] | ||
| Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
| Preferred stock, authorized | 2,000,000 | 2,000,000 |
| Preferred stock, shares issued | 520,000 | 520,000 |
| Preferred stock, shares outstanding | 520,000 | 520,000 |
Statements of Income and Comprehensive Income (Unaudited) - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
[1] | |||
| Income Statement [Abstract] | |||||
| Revenues, net | $ 6,173,411 | $ 5,025,438 | |||
| Cost of revenues | 2,167,125 | 2,642,564 | |||
| Gross profit | 4,006,286 | 2,382,874 | |||
| Operating expenses: | |||||
| Selling and marketing expense | 4,947 | 16,160 | |||
| General and administrative expenses | 1,051,538 | 939,952 | |||
| Total operating expenses | 1,056,485 | 956,112 | |||
| Income from operations | 2,949,801 | 1,426,762 | |||
| Other income (expenses): | |||||
| Interest income | 73 | 261 | |||
| Interest expense | (4,246) | (38,241) | |||
| Total other expenses | (4,173) | (37,980) | |||
| Income before income tax | 2,945,628 | 1,388,782 | |||
| Income tax expense | 245,411 | 222,468 | |||
| Net income | $ 2,700,217 | $ 1,166,314 | |||
| Weighted average shares outstanding | |||||
| Basic | 157,556,723 | 157,556,723 | |||
| Diluted | 157,556,723 | 157,556,723 | |||
| Earnings per share | |||||
| Basic | $ 0.0171 | $ 0.0074 | |||
| Diluted | $ 0.0171 | $ 0.0074 | |||
| Comprehensive income (loss): | |||||
| Net income | $ 2,700,217 | $ 1,166,314 | |||
| Other comprehensive income (loss): | |||||
| Foreign currency translation adjustment | 104,653 | (277,275) | |||
| Total comprehensive income | $ 2,804,870 | $ 889,039 | |||
| |||||
Statements of Changes in Shareholders' Equity (Unaudited) - USD ($) |
Series A Convertible Preferred Stock [Member] |
Series B Convertible Preferred Stock [Member] |
Preferred Stock [Member] |
Common Stock [Member] |
Additional Paid-in Capital [Member] |
Statutory Reserves [Member] |
Retained Earnings [Member] |
AOCI Attributable to Parent [Member] |
Total |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning balance, value at Dec. 31, 2023 | [1] | $ 520 | $ 150 | $ 500 | $ 157,557 | $ 15,249,014 | $ 369,649 | $ 1,078,666 | $ (610,830) | $ 16,245,226 | |
| Beginning balance, shares at Dec. 31, 2023 | [1] | 520,000 | 150,000 | 500,000 | 157,556,723 | ||||||
| Capital contribution | [1] | 706,188 | |||||||||
| Net loss | [1] | 1,166,314 | 1,166,314 | ||||||||
| Appropriations to statutory reserves | [1] | 142,778 | (142,778) | ||||||||
| Foreign currency translation adjustment | [1] | (277,275) | (277,275) | ||||||||
| Ending balance, value at Mar. 31, 2024 | [1] | $ 520 | $ 150 | $ 500 | $ 157,557 | 15,955,202 | 512,427 | 2,102,202 | (888,105) | 17,840,453 | |
| Ending balance, shares at Mar. 31, 2024 | [1] | 520,000 | 150,000 | 500,000 | 157,556,723 | ||||||
| Beginning balance, value at Dec. 31, 2024 | $ 520 | $ 500 | $ 157,557 | 16,174,552 | 686,405 | 5,131,892 | (1,055,908) | 21,095,518 | |||
| Beginning balance, shares at Dec. 31, 2024 | 520,000 | 500,000 | 157,556,723 | ||||||||
| Net loss | 2,700,217 | 2,700,217 | |||||||||
| Appropriations to statutory reserves | 398,494 | (398,494) | |||||||||
| Foreign currency translation adjustment | 104,653 | 104,653 | |||||||||
| Ending balance, value at Mar. 31, 2025 | $ 520 | $ 500 | $ 157,557 | $ 16,174,552 | $ 1,084,899 | $ 7,433,615 | $ (951,255) | $ 23,900,388 | |||
| Ending balance, shares at Mar. 31, 2025 | 520,000 | 500,000 | 157,556,723 | ||||||||
| |||||||||||
Statements of Cash Flows (Unaudited) - USD ($) |
3 Months Ended | ||||||
|---|---|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
||||||
| Cash flows from operating activities | |||||||
| Net income | $ 2,700,217 | $ 1,166,314 | [1] | ||||
| Adjustments to reconcile net income to net cash used in operating activities | |||||||
| Depreciation and amortization expense | 422,858 | 351,858 | [2] | ||||
| Amortization of operating lease ROU assets | 9,347 | 21,867 | [2] | ||||
| Impairments and write-offs of assets | 13,804 | [2] | |||||
| Changes in assets and liabilities | |||||||
| Decrease (increase) in accounts receivable | 1,896,313 | (1,983,488) | [2] | ||||
| (Increase) decrease in inventories | (3,470,214) | 476,478 | [2] | ||||
| Increase in advances to suppliers | (4,458,098) | [2] | |||||
| Decrease (increase) in due from relates parties | 34,184 | (20,291) | [2] | ||||
| Decrease in other receivables and current assets | 5,616 | 564 | [2] | ||||
| Decrease in customer advances | (22,978) | (55,901) | [2] | ||||
| Decrease in accounts payable | 2,580,268 | (543,451) | [2] | ||||
| Increase (decrease) in other payables and accrued expenses | 309,682 | (99,265) | [2] | ||||
| (Decrease) increase in taxes payable | (13,461) | 396,996 | [2] | ||||
| Decrease in operating lease liabilities | (8,482) | (21,115) | [2] | ||||
| Net cash used in operating activities | (14,748) | (295,630) | [2] | ||||
| Cash flows from financing activities | |||||||
| Repayment to short-term loan | (13,757) | [2] | |||||
| Repayment to borrowings | (11,711) | (19,418) | [2] | ||||
| Proceeds from (repayment to) in related party payables | 15,438 | (501,183) | [2] | ||||
| Net cash used in financing activities | (10,030) | (520,601) | [2] | ||||
| Net decrease of cash and cash equivalents | (24,778) | (816,231) | [2] | ||||
| Effect of foreign currency translation on cash and cash equivalents | 295 | 704,739 | [2] | ||||
| Cash and cash equivalents – beginning | 155,861 | 300,997 | [2] | ||||
| Cash and cash equivalents – ending | 131,378 | 189,505 | [2] | ||||
| Supplementary cash flow information: | |||||||
| Interest paid | 4,246 | 38,241 | [2] | ||||
| Income taxes paid | 192,293 | 221,104 | [2] | ||||
| Non-cash financing and investing activities: | |||||||
| Recognized ROU assets through lease liabilities | $ 148,941 | [2] | |||||
| |||||||
Restatement (Details) |
3 Months Ended | |||
|---|---|---|---|---|
|
Mar. 31, 2024
$ / shares
| ||||
| Basic | $ 0.0074 | [1] | ||
| Diluted | 0.0074 | [1] | ||
| Previously Reported [Member] | ||||
| Basic | 0.0046 | |||
| Diluted | 0.0046 | |||
| Revision of Prior Period, Adjustment [Member] | ||||
| Basic | 0.0028 | |||
| Diluted | $ 0.0028 | |||
| ||||
Pay vs Performance Disclosure - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
||||
| Pay vs Performance Disclosure [Table] | |||||
| Net Income (Loss) | $ 2,700,217 | $ 1,166,314 | [1] | ||
| |||||
Insider Trading Arrangements |
3 Months Ended |
|---|---|
Mar. 31, 2025 | |
| Insider Trading Arrangements [Line Items] | |
| Rule 10b5-1 Arrangement Adopted | false |
| Non-Rule 10b5-1 Arrangement Adopted | false |
| Rule 10b5-1 Arrangement Terminated | false |
| Non-Rule 10b5-1 Arrangement Terminated | false |
Organization and Nature of Business |
3 Months Ended |
|---|---|
Mar. 31, 2025 | |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Organization and Nature of Business | Note 1 – Organization and Nature of Business
Kuber Resources Corporation (“the Company” or “KUBR”) was incorporated in the State of Nevada on January 29, 1998. Since inception, the Company has undergone several name changes, including Weston International Development Corporation in 1998, China World Trade Corporation in 2000, and Uonlive Corporation in 2008. In 2015, the Company ceased its original operations and fully impaired its assets. In 2018, Small Cap Compliance, LLC was appointed custodian of the Company, and revived the Company in 2019 with the appointment of Raymond Fu as its sole officer and director. In 2020, the Company acquired Asia Image Investment Limited via a reverse merger. In 2022, the Company acquired Kuber Resources (Hong Kong) Limited to expand beyond commodities trading. On December 8, 2022, the Company changed its name to its current name Kuber Resources Corporation and its ticker symbol from "UOLI" to "KUBR," effective December 12, 2022, without affecting shareholders' rights or requiring stock certificate exchanges.
On September 18, 2023, the Company acquired all shares of Grayscale Investment (Asia) Limited ("Grayscale HK") from unrelated parties for two Hong Kong dollars (HKD 2.00) per share, along with its subsidiary. Consequently, Grayscale HK became a fully-owned subsidiary of the Company. Grayscale HK was established in Hong Kong on September 31, 2021, which has not commenced any operations since its inception. Grayscale Investment (ShenZhen) Limited ("Grayscale WOFE") was established on November 1, 2021, as a wholly foreign-owned entity in the People’s Republic of China ("PRC"). Grayscale WOFE is wholly owned by Grayscale HK.
The aforementioned transaction has been accounted for in accordance with the provisions of ASC 805, Business Combinations, and the related fair value adjustments have been recorded as of the acquisition date. The Company did not record any goodwill or intangible assets related to the transaction, as the acquisition consideration equaled the fair value of the identifiable net assets acquired.
On October 17, 2023, the Company through its wholly owned subsidiary, incorporated Kuber Resources (Guangdong) Co., Ltd. (“Kuber Guangdong") as a wholly owned subsidiary of Graysacle WOFE in Guangdong, PRC.
On September 25, 2024, the Company disposed its wholly-owned subsidiary, Asia Image, to a related party for total consideration of cash HKD3,900,000 (approximately $500,760).
On January 14, 2025, the Company and its wholly owned subsidiary Kuber Guangdong acquired 100% of Gongfa Materials (Guangdong) New Materials Technology Co., Limited (“Gongfa”) under an Acquisition Agreement. concurrent with the Company’s entry into the Acquisition Agreement, the Shareholders of Gongfa entered into an Equity Exchange Agreement (“Exchange Agreement”) whereby Gongfa shareholders exchanged all their equity in Gongfa for shares in Storming Dragon Limited (“Storming Dragon”), the majority shareholder (67%) of KUBR. The Exchange Agreement was closed on January 1, 2025 concurrent with the closing of the Acquisition Agreement.
“The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control. However, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself.
KUBR and its subsidiaries Kuber HK, Grayscale HK, Grayscale WOFE, Kuber Guangdong, and Gongfa shall be collectively referred throughout as the “Company”. The Company’s scope of business includes manufacturing, sales and distribution of various types of wood panels, as well as providing formaldehyde treatment services
|
Summary of significant accounting policies |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Summary of significant accounting policies | Note 2 – Summary of significant accounting policies
Basis of Presentation
The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
The Company has a fiscal year end of December 31.
Principles of Consolidation
The Company prepares its consolidated financial statements on the accrual basis of accounting. The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts, balances and transactions have been eliminated in the consolidation.
Interim Financial Statements
The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) applicable to interim financial information and the requirements of Form 10-Q and Rule 8-03 of Regulation S-X of the Securities and Exchange Commission. Accordingly, they do not include all of the information and disclosure required by accounting principles generally accepted in the United States of America for complete financial statements. Interim results are not necessarily indicative of results for a full year. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position and the results of operations and cash flows for the interim periods have been included. These interim financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 2024. Not all disclosures required by generally accepted accounting principles for annual financial statements are presented. The interim financial statements follow the same accounting policies and methods of computations as the audited financial statements for the year ended December 31, 2024.
Use of Estimates
The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Management makes its best estimate of the outcome for these items based on information available when the financial statements are prepared. Actual results could differ from those estimates.
Functional and presentation currency
The functional currency of the Company is the currency of the primary economic environment in which the Company operates.
The currency in which companies in China operate is the Chinese Yuan (“RMB”). The RMB is not freely convertible into the US dollar and may be subject to PRC currency restrictions for payments, including the distributions of dividends or retained earnings to the Company by its subsidiaries or its variable interest entities.
Transactions in currencies other than the entity’s functional currency are recorded at the rates of exchange prevailing on the date of the transaction. At the end of each reporting period, monetary items denominated in foreign currencies are translated at the rates prevailing at the end of the reporting periods. Exchange differences arising on the settlement of monetary items and on translation of monetary items at period-end are included in income statement of the period.
For the purpose of presenting these financial statements, the Company’s assets and liabilities are expressed in US$ at the exchange rate on the balance sheet date, stockholder’s equity accounts are translated at historical rates, and income and expense items are translated at the weighted average exchange rate during the period. The resulting translation adjustments are reported under accumulated other comprehensive income (loss) in the stockholder’s equity (deficits) section of the balance sheets.
Exchange rates used for the translation are as follows:
Cash and Cash Equivalents
For purposes of reporting within the statements of cash flows, the Company considers all cash on hand, cash accounts not subject to withdrawal restrictions or penalties, and all highly liquid debt instruments purchased with a maturity of three months or less to be cash and cash equivalents.
Accounts Receivables
Accounts receivables are recorded at the net value less estimates for expected credit losses. Management regularly reviews outstanding accounts and provides an allowance for doubtful accounts. When collection of the original invoice amounts is no longer probable, the Company will either partially or fully write-off the balance against the allowance for doubtful accounts.
Property and Equipment & Depreciation
Property and equipment are stated at historical cost net of accumulated depreciation. Expenditures that improve the functionality of the related asset or extend the useful life are capitalized. When property and equipment is retired or otherwise disposed of, the related gain or loss is included in operating income. Leasehold improvements are depreciated on the straight-line method over the shorter of the remaining lease term or estimated useful life of the asset. Property and equipment are depreciated on a straight-line basis over the following periods:
Intangible Assets & Amortization
Intangible assets are stated at historical cost net of accumulated amortization. Intangible assets are depreciated on a straight-line basis over the following periods:
Impairment of Long-Lived Assets
The Company has adopted Accounting Standards Codification subtopic 360-10, Property, Plant and Equipment (“ASC 360-10”). ASC 360-10 requires that long-lived assets and certain identifiable intangibles held and used by the Company be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company evaluates its long-lived assets for impairment annually or more often if events and circumstances warrant. Events relating to recoverability may include significant unfavorable changes in business conditions, recurring losses, or a forecasted inability to achieve breakeven operating results over an extended period. The Company evaluates the recoverability of long-lived assets based upon forecasted undiscounted cash flows. Should impairment in value be indicated, the carrying value of intangible assets will be adjusted, based on estimates of future discounted cash flows resulting from the use and ultimate disposition of the asset. ASC 360-10 also requires assets to be disposed of be reported at the lower of the carrying amount or the fair value less costs to sell.
Contract Liability
The Company records customer advances as liabilities when consideration is received in advance of the transfer of goods. These advances are recognized as revenue when the performance obligations associated with the advance are satisfied. These advances relate to the advance payment for orders of goods placed by the customers.
The Company accounts for stock-based compensation in accordance with ASC 718 Compensation - Stock Compensation (“ASC 718”). ASC 718 addresses all forms of share-based payment (“SBP”) awards including shares issued under employee stock purchase plans and stock incentive shares. Under ASC 718 awards result in a cost that is measured at fair value on the awards’ grant date, based on the estimated number of awards that are expected to vest and will result in a charge to operations.
Revenue Recognition
The Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to receive in exchange for those goods or services as per the contract with the customer. As a result, the Company accounts for revenue contracts with customers by applying the requirements of Accounting Standards Codification Topic 606, Revenue from Contracts with Customers, which includes the following steps:
The Company considers contract modification as a change in the scope or price (or both) of a contract that is approved by the parties. The parties describe contract modification as a change order, a variation, or an amendment. A contract modification exists when the parties to the contract approve a modification that either creates new or changes existing enforceable rights and obligations of the parties to the contract. The Company assumes a contract modification when approved in writing, by oral agreement, or implied by the customary business practice of the customer. If the parties to the contract have not approved a contract modification, the Company continues to apply the guidance to the existing contract until the contract modification is approved. The Company recognizes contract modification in various forms – including but not limited to partial termination, an extension of the contract term with a corresponding increase in price, adding new goods and/or services to the contract, with or without a corresponding change in price, and reducing the contract price without a change in goods or services promised.
Sales of goods
The Company manufactures wood panels which it sells to customers.
Revenue recognition occurs upon the following events: when a customer places an order, payment is received, and the goods are delivered to or drop-shipped to and accepted by the customer. Provisions are made for estimated sales returns based on historical return rates and experience which are immaterial. The Company may record contract liabilities, such as customer advances, when payments are received from customers prior to delivery or acceptance of goods by customers.
Formaldehyde treatment services
The Company provides formaldehyde removal services.
Revenue recognition occurs when (or as) the Company satisfies its performance obligations by providing the formaldehyde removal services to the customer and collectability can be reasonably assured. This typically occurs when the services are completed and the customer is able to use and benefit from them. The Company may record contract liabilities, such as customer advances, when payments are received from customers prior to delivery or acceptance of goods by customers. If the contract includes multiple performance obligations, the transaction price should be allocated to each obligation based on its relative standalone selling price.
Advertising Costs
All costs related to advertising are expensed in the period incurred. Advertising costs charged to operations were $nil and $nil, for the three months ended March 31, 2025 and 2024, respectively.
Provision for Income Taxes
The provision for income taxes is determined using the asset and liability method. Under this method, deferred tax assets and liabilities are calculated based upon the temporary differences between the consolidated financial statement and income tax bases of assets and liabilities using the enacted tax rates that are applicable in each year.
The Company utilizes a two-step approach to recognizing and measuring uncertain tax positions (“tax contingencies”). The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount, which is more than 50% likely to be realized upon ultimate settlement.
The Company considers many factors when evaluating and estimating its tax positions and tax benefits, which may require periodic adjustments, and which may not accurately forecast actual outcomes. The Company includes interest and penalties related to tax contingencies in the provision of income taxes in the consolidated statements of operations. Management of the Company does not expect the total amount of unrecognized tax benefits to change in the next twelve months significantly.
The Company computes basic and diluted earnings per share amounts in accordance with ASC Topic 260, Earnings per Share. Basic earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the reporting period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock that could share in the earnings of the Company.
There are potential dilutive shares of common stock from the Series A preferred stock. The potentially dilutive instruments were excluded as such shares would be anti-dilutive in a period in which a net loss is recorded.
Contingencies
Certain conditions may exist as of the date the financial statements are issued, which could result in a loss to the Company which will be resolved when one or more future events occur or fail to occur. The Company’s management assesses such contingent liabilities, and such assessment inherently involves judgment. In assessing loss contingencies arising from legal proceedings pending against the Company or unasserted claims that may rise from such proceedings, the Company’s management 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 it is probable a material loss will be incurred and the amount of the loss can be reasonably estimated, then the estimated loss is accrued in the Company’s financial statements. If the assessment indicates a 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.
Fair Value Measurements
Fair value accounting establishes a framework for measuring fair value and expands disclosure about fair value measurements. Fair value, which is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. This framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three levels as follows:
The Company’s financial instruments consisted of cash, accounts payable, contract liabilities and loan from a shareholder. The estimated fair value of those balances approximates the carrying amount due to the short maturity of these instruments.
Segment Reporting
ASC 280, Segment Reporting, establishes standards for companies to report in the financial statements’ information about operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise engaging in businesses activities for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision makers in deciding how to allocate resources and assess performance. The Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer, who reviews consolidated results including revenue, gross profit and operating profit at a consolidated level only. The Company does not distinguish between markets for the purpose of making decisions about resources allocation and performance assessment. Therefore, the Company has only one operating segment and one reportable segment.
Recent Accounting Pronouncements
In March 2024, the FASB issued ASU 2024-01, Compensation – Stock Compensation. This ASU clarifies how to determine whether profits interest and similar awards should be accounted for as share-based payment arrangements. The ASU is effective in reporting periods beginning after December 15, 2024, including interim periods within the fiscal year, on a prospective or retrospective basis. Early adoption is permitted. The Company is currently evaluating the impact that adoption of this accounting standard will have on its consolidated financial statements and disclosures.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires disclosure of incremental segment information on an annual and interim basis, primarily through enhanced disclosures of significant segment expenses. The guidance will be effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024 and requires retrospective application to all periods presented upon adoption, with early adoption permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and related disclosures.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. The guidance will be effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and related disclosures.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restatement |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Restatement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Restatement | Note 3 – Restatement
On January 14, 2025, the Company, through Kuber Guangdong, completed the acquisition of Gongfa Materials (Guangdong) New Materials Technology Co., Limited (“Gongfa”), a PRC company. As a result of the transaction, Gongfa became a wholly owned subsidiary of Kuber Guangdong. Under the terms of the Acquisition Agreement, Kuber Guangdong acquired 100% of the issued and outstanding equity interest of Gongfa in exchange for the issuance of shares of the Company’s common stock. The acquisition is accounted for under ASC 805-50 and ASC 810-10, Business Combination under common control, with assets and liabilities recorded at historical amounts and no goodwill recognized. All the comparative financials presented are retrospectively adjusted to include Gongfa financial statements for all periods presented as illustrated in the tables below.
Condensed Consolidated Balance Sheet As of December 31, 2024 Unaudited
Condensed Consolidated Statements of Income and Comprehensive Income For the Three months ended March 31, 2024 Unaudited
Condensed Statements of Changes in Shareholders’ Equity For the Three months ended March 31, 2024 Unaudited
Condensed Consolidated Statements of Cash Flows For the Three months ended March 31, 2024 Unaudited
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts receivables, net |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||
| Credit Loss [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||
| Accounts receivables, net | Note 4 – Accounts receivables, net
Accounts receivables, net is comprised of the following:
Bad debt expense (recoveries) was $nil and $nil for the three months ended March 31, 2025 and 2024, respectively.
|
||||||||||||||||||||||||||||||||||||||||||||
Inventory, net |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Inventory Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Inventory, net | Note 5 - Inventory, net
Inventory, net comprised of the following:
No inventory obsolescence or write-downs were recognized for the three months ended March 31, 2025 and 2024, respectively.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property and equipment, net |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant and Equipment [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property and equipment, net | Note 6 - Property and equipment, net
Property and equipment, net comprised of the following:
Depreciation expenses were $317,273 and $244,531 for the three months ended March 31, 2025 and 2024, respectively.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible assets, net |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Intangible assets, net | Note 7 – Intangible assets, net
Intangible asset, net comprised of the following:
Amortization expenses were $105,585 and $107,327 for the three months ended March 31, 2025 and 2024, respectively. There was no impairment loss was not recognized for the three months ended March 31, 2025 and 2024, respectively.
The intellectual property license comprises of a five-year non-exclusive license to utilize certain intellectual property pertaining to wood panel manufacturing within China.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans and borrowings |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loans and borrowings | Note 8 – Loans and borrowings
Loans and borrowings comprised of the following:
As of March 31, 2025, the total outstanding principal balance of these loans and borrowing was $179,915, all of which is classified as a current liability. Interest expense related to these borrowings for the three months ended March 31, 2025 and 2024 was $4,246 and $38,241, respectively.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related party transactions |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related party transactions | Note 9 – Related party transactions
Related parties receivables comprised of the following:
The balances above are unsecured, non-interest bearing and it is repayable on demand.
Related parties payables comprised of the following:
The balances above are unsecured, non-interest bearing and it is repayable on demand.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity |
3 Months Ended |
|---|---|
Mar. 31, 2025 | |
| Equity [Abstract] | |
| Equity | Note 10 – Equity
Preferred Stock
The Company has authorized shares of Preferred Stock, $ par value, of which shares are designated as Series A Convertible Preferred Stock, and shares of Series B Convertible Preferred Stock, the rights and preferences of which are discussed below
Series A Convertible Preferred Stock
The Company has designated and is authorized to issue shares are Series A Convertible Preferred Stock, $ par value. The Series A Preferred Stock shall vote on any matter that may from time to time be submitted to the Company’s shareholders for a vote, on a one for one basis. If the Company effects a stock split which either increases or decreases the number of shares of Common Stock outstanding and entitled to vote, the voting rights of the Series A shall not be subject to adjustment unless specifically authorized.
Each share of Series A Convertible Preferred Stock shall be convertible into one share of Common Stock (“Conversion Ratio”), at the option of a Holder, at any time and from time to time, from and after the issuance of the Series A Preferred Stock.
In the event of any liquidation, dissolution or winding up of the Corporation, either voluntary or involuntary, subject to the rights of any existing series of Preferred Stock or to the rights of any series of Preferred Stock which may from time to time hereafter come into existence, the holders of the Series A Preferred Stock shall be entitled to receive, prior and in preference to any distribution of any of the assets of the Corporation to the holders of Common Stock by reason of their ownership thereof, an amount per share equal to the price per share actually paid to the Corporation upon the initial issuance of the Series A Preferred Stock (each, the “the Original Issue Price”) for each share of Series A Preferred Stock then held by them, plus declared but unpaid dividends. Unless the Corporation can establish a different Original Issue Price in connection with a particular sale of Series A Preferred Stock, the Original issue price shall be $0.001 per share for the Series A Preferred Stock.
As of March 31, 2025 and December 31, 2024, the Company has Series A Convertible preferred shares issued and outstanding.
Series B Convertible Preferred Stock
The Company has designated and is authorized to issued shares of Series B Convertible Preferred Stock, $ par value.
Each share of Series B convertible Preferred Stock shall have a par value of $ per share. The Series B Preferred Stock shall vote on any matter that may from time to time be submitted to the Company’s shareholders for a vote, on a 1,000 for one basis. If the Company effects a stock split which either increases or decreases the number of shares of Common Stock outstanding and entitled to vote, the voting rights of the Series A shall not be subject to adjustment unless specifically authorized.
Each share of Series B Convertible Preferred Stock shall be convertible into 1,000 shares of Common Stock (“Conversion Ratio”), at the option of a Holder, at any time and from time to time, from and after the issuance of the Series C Preferred Stock.
In the event of any liquidation, dissolution or winding up of the Corporation, either voluntary or involuntary, subject to the rights of any existing series of Preferred Stock or to the rights of any series of Preferred Stock which may from time to time hereafter come into existence, the holders of the Series B Preferred Stock shall be entitled to receive, prior and in preference to any distribution of any of the assets of the Corporation to the holders of Common Stock by reason of their ownership thereof, an amount per share equal to the price per share actually paid to the Corporation upon the initial issuance of the Series B Preferred Stock (each, the “the Original Issue Price”) for each share of Series B Preferred Stock then held by them, plus declared but unpaid dividends. Unless the Corporation can establish a different Original Issue Price in connection with a particular sale of Series B Preferred Stock, the Original issue price shall be $ per share for the Series B Preferred Stock. If, upon the occurrence of any liquidation, dissolution or winding up of the Corporation, the assets and funds thus distributed among the holders of the Series B Preferred Stock shall be insufficient to permit the payment to such holders of the full aforesaid preferential amounts, then, subject to the rights of any existing series of Preferred Stock or to the rights of any series of Preferred Stock which may from time to time hereafter come into existence, the entire assets and funds of the corporation legally available for distribution shall be distributed ratably among the holders of the each series of Preferred Stock in proportion to the preferential amount each such holder is otherwise entitled to receive.
The Series B Preferred Stock shares are nonredeemable other than upon the mutual agreement of the Company and the holder of shares to be redeemed, and even in such case only to the extent permitted by this Certificate of Designation, the Corporation’s Articles of Incorporation and applicable law.
Series B Preferred Stock shall be convertible, at the option of the holder thereof, at any time after the date of issuance of such share, at the office of the Corporation or any transfer agent for such stock, into such number of fully paid and nonassessable shares of Common Stock as is determined by dividing the Original Issue Price of the Series B Preferred Stock by the Series B Conversion Price applicable to such share, determined as hereafter provided, in effect on the date the certificate is surrendered for conversion.
On November 4, 2024, the Company entered into a Stock Cancellation Agreement with Chuang Fu Qu Kuai Lian Technology (Shenzhen) Limited (“Chuang Fu”), for the cancellation of shares of Series B Preferred Stock, $0.001 par value per share (the “Series B Preferred Stock”) which were issued to Chuang Fu in 2018, in exchange for $100. Upon the cancellation of the Series B Preferred Stock the Company will have zero shares of Series B Preferred Stock issued and outstanding.
As of March 31, 2025 and December 31, 2024, the Company has no shares of Series B Convertible preferred shares issued and outstanding, respectively.
Common stock
The Company is authorized to issue shares are Common Stock, $ par value.
On February 22, 2023, the Company issued shares of common stock valued at $ per share to certain individuals for consulting services valued at $18,252.
On March 30, 2023, the Company issued shares of common stock valued at $ per share to certain individuals for consulting services valued at $11,925.
On January 14, 2025, the Company issued shares of common valued at $ per share in exchange for 100% equity interest of Gongfa. Refer to Note 10.
As of March 31, 2025 and December 31, 2024, the Company has 157,556,723 and 132,612,342 shares of common stock issued and outstanding, respectively.
The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control, however, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself.
Additional paid-in capital
On October 16, 2023, the Company entered into a five-year non-exclusive license agreement with Shenzhen Junfeng Wood Chain Net Technology ("the Licensor") granting the Company the right to utilize specific intellectual property ("IP") related to wood panel manufacturing within China. The IP is owned by Mr. Li JiYong, who is also a director of the Company; and the Licensor, Shenzhen Junfeng Wood Chain Net Technology is owned by Mr. Li.
The fair value of the intellectual property has been determined to be RMB 15.35 million. This valuation was derived from revenues associated with wood panel manufacturing activities, utilizing key assumptions such as the non-renewal of the current licensing agreement and the application of the average net margin of the Building Products sector in a discounted cash flow (DCF) valuation model, as well as the revenue figures provided by management for Kuber Resources (Guangdong) Co. Ltd. The Company recognized a total of $2,170,638 as a capital contribution for the intellectual property.
The Company has entered into an agreement with Gongfa Materials (Guangdong) New Materials Technology Co., Limited as of January 1, 2025 and accounted this transaction as acquisition under common control. However, the Company is still evaluating this transaction/arrangement and in case, any significant impact on the consolidated financial statements shall be adjusted in the subsequent period itself.
|
Acquisition of Business under Common Control |
3 Months Ended |
|---|---|
Mar. 31, 2025 | |
| Acquisition Of Business Under Common Control | |
| Acquisition of Business under Common Control | Note 11 – Acquisition of Business under Common Control
On January 14, 2025, the Company, through Kuber Guangdong, completed the acquisition of Gongfa Materials (Guangdong) New Materials Technology Co., Limited (“Gongfa”), a PRC company. As a result of the transaction, Gongfa became a wholly owned subsidiary of Kuber Guangdong. Under the terms of the Acquisition Agreement, Kuber Guangdong acquired 100% of the issued and outstanding equity interest of Gongfa in exchange for the issuance of shares of the Company’s common stock. These shares have been presented retrospectively.
The transaction was structured under a VIE framework, with common control established through the power and economic interests of Mr. Li Jiyong, who holds key roles in both Kuber Guangdong and Gongfa Materials (Guangdong) New Materials Technology Co., Limited. The acquisition is accounted for under ASC 805-50 and ASC 810-10, Business Combination under common control, with assets and liabilities recorded at historical amounts and no goodwill recognized. All the comparative financials presented are retrospectively adjusted to include Gongfa financial statements for all periods presented.
|
Disposal of Subsidiary |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||
| Disposal Of Subsidiary | |||||||||||||||||||||||||||||||||||||||||||||
| Disposal of Subsidiary | Note 12 - Disposal of Subsidiary
On September 25, 2024, the Company completed the disposal of its wholly-owned subsidiary, Asia Image Investment Limited (“Asia Image”), to a related party in exchange for cash consideration of HKD 3,900,000 ($500,760). The transaction resulted in a net loss on disposal of approximately $416,896, which has been recognized in the Consolidated Statements of Operations under “Loss on Disposal of Subsidiary.” The total consideration of HKD 3,900,000 ($500,760) was offset against amounts due to related party Raymond Fu.
The net assets of Asia Image at the disposal date were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||
Income taxes |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income Tax Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income taxes | Note 13 – Income taxes
The Company provides for income taxes under FASB ASC 740, Accounting for Income Taxes. FASB ASC 740 requires the use of an asset and liability approach in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax bases of assets and liabilities and the tax rates in effect currently.
FASB ASC 740 requires the reduction of deferred tax assets by a valuation allowance, if, based on the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. In the Company’s opinion, it is uncertain whether they will generate sufficient taxable income in the future to fully utilize the net deferred tax asset. Accordingly, a valuation allowance equal to 100% of the deferred tax asset has also been recorded resulting in no net deferred tax asset.
United States
Net operation losses (“NOLs”) can carry forward indefinitely up to offset 80% of taxable income after CARES Act effect on December 31, 2017. The cumulative tax is calculated by multiplying a 21% estimated tax rate by the net operating income. As of March 31, 2025 and December 31, 2024, deferred tax assets resulted from NOLs of approximately $195,342 and $181,421, respectively. The deferred tax asset has been fully reserved for valuation allowance as the Company believes they will most-likely-than-not realize the benefits.
Hong Kong
Companies incorporated in Hong Kong are subject to Hong Kong Profits Tax on the taxable income as reported in its statutory financial statements adjusted in accordance with relevant Hong Kong tax laws. The applicable tax rate for the first Hong Kong Dollar (“HKD$”) 2 million of assessable profits is 8.25% and assessable profits above HKD$ 2 million will continue to be subject to the rate of 16.5% for corporations in Hong Kong, effective from the year of assessment 2018/2019. Before that, the applicable tax rate was 16.5% for corporations in Hong Kong. The Company did not make any provisions for Hong Kong profit tax as there were no assessable profits derived from or earned in Hong Kong since inception. Additionally, payments of dividends by the subsidiary incorporated in Hong Kong to the Company are not subject to any Hong Kong withholding tax.
PRC
Effective on January 1, 2008, the PRC Enterprise Income Tax Law, EIT Law, and Implementing Rules impose a unified enterprise income tax rate of 25% on all domestic-invested enterprises and foreign investment enterprises in PRC, unless they qualify under certain limited exceptions. As such, starting from January 1, 2008, the Company’s subsidiaries in PRC are subject to an enterprise income tax rate of 25%. NOLs can typically carried forward for a certain number of years (usually five years) to offset against future taxable income.
The following table summarizes the taxable income (loss) before income taxes by jurisdiction:
As of December 31, 2022, the Company maintained a valuation allowance against certain deferred tax assets to reduce the total to an amount management believed was appropriate. Realization of deferred tax assets is dependent upon sufficient future taxable income during the periods when deductible temporary differences and carryforwards are expected to be available to reduce taxable income.
The following table summarizes a reconciliation of income tax rates for operations, calculated at the statutory tax rate to total income tax expense (benefit):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Concentrations, Risks, and Uncertainties |
3 Months Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||
| Risks and Uncertainties [Abstract] | |||||||||||||
| Concentrations, Risks, and Uncertainties | Note 14 – Concentrations, Risks, and Uncertainties
Cash deposits with banks are held in financial institutions in China, which deposits are not federally insured. Cash deposits with banks of which at times may exceed federally insured limits. Accordingly, the Company has a concentration of credit risk related to the uninsured part of bank deposits. The Company has not experienced any losses in such accounts and believes it is not exposed to significant credit risk.
The Company has a concentration risk related to suppliers and customers. The inability of the company to maintain existing relationships with suppliers or to establish new relationships with customers in the future may have a negative impact on the company’s ability to obtain goods sold to customers in a price advantageous and timely manner. If the Company is unable to obtain ample supply of goods from existing suppliers or alternative sources of supply, the Company may be unable to satisfy the orders from its customers, which may have a material adverse impact on revenue.
For the three months ended March 31, 2025 and 2024, two customers and two customers, respectively, accounted for 10% or more of the Company’s total net sales revenues.
As of March 31, 2025, and December 31, 2024, two customers and two customers accounted for 10% or more of the Company’s total accounts receivable.
For the three months ended March 31, 2025 and 2024, three suppliers and four suppliers, respectively, accounted for 10% or more of the Company’s total net purchases.
As of March 31, 2025 and December 31, 2024, one supplier and three suppliers accounted for 10% or more of the Company’s total accounts payable.
The products that are sold by the Company in PRC are subject to value-added tax (“VAT“) at a rate of 6% of the gross sales price or at a rate approved by the Chinese local government. This VAT may be offset by VAT paid on purchase of raw materials included in the cost of producing the finished goods sold.
Due to the rules imposed by local authorities on newly established companies, which limited the issuance of VAT invoices per month. Consequently, the Company was not able to issue VAT invoices for all its sales. During the three months ended March 31, 2025, the Company had issued VAT invoices for total sales of $7,602,801, leaving $8,326,942 of sales VAT invoices unissued as of March 31, 2025. The Company has submitted a request to increase the allowable VAT invoice amounts and is currently awaiting approval. Upon receiving approval, the unissued VAT invoices will be issued.
The local authority may require the Company to rectify the issue above by demanding payments and submitting the relevant filings within a specified time period. If the Company fails to do so within the specified time period, the local authority may impose a monetary fine on it and may also apply to the local people’s court for enforcement.
If the Company receives any notice from the local authority, the Company will be required respond to the notice and pay all amounts due to the government, including any administrative penalties that may be imposed, which would require the Company to divert its financial resources which may impact its resources, if any, to make such payments. Additionally, any administrative costs in excess of the payments, if material, may impact the Company's operating results.
As of today, the Company has not received any notice from the local housing authority or any claim from our current and former employees.
As a newly established business, the Company’s subsidiary Kuber Guangdong experienced restrictions imposed by the bank on new bank accounts by limiting its deposits and disbursements. In order to avoid disruption to the business operations, the Company has engaged a related party, Shenzhen Guangfeng High Performance Wood Products Technology Co., Ltd. formerly Shenzhen Junfeng Wood Chain Network Technology Co., Ltd., to collect sales revenues on behalf of the Company. These funds are then deposited or transferred to the Company's bank account on a regular basis, ensuring the continued liquidity necessary for operational activities.
As of March 31,2025, there was no outstanding receivable from the related party under this arrangement, as all funds collected had been remitted to the Company.
|
Leases |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases | Note 15 - Leases
Operating Lease
The Company has three operating leases for its office space and manufacturing equipment and facility.
Operating lease right-of-use assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The discount rate used to calculate present value is incremental borrowing rate or, if available, the rate implicit in the lease. The Company determines the incremental borrowing rate for each lease based primarily on its lease term which is approximately 4.35% to 5.63%.
Operating lease expenses were $17,200 and $21,324 for the three months ended March 31, 2025 and 2024, respectively.
The components of lease expense and supplemental cash flow information related to leases for the period are as follows:
The supplemental balance sheet information related to leases is as follows:
The undiscounted future minimum lease payment schedule as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent Event |
3 Months Ended |
|---|---|
Mar. 31, 2025 | |
| Subsequent Events [Abstract] | |
| Subsequent Event | Note 16 – Subsequent Event
In accordance with ASC 855 the Company’s management reviewed all material events through the date these financial statements were available to be issued. Except for the events disclosed below, no other material subsequent events were identified.
Capitalization of Retained Earnings by PRC Subsidiary
On April 30, 2025, the shareholder of Kuber Guangdong and Gongfa, wholly-owned subsidiaries of KUBR, approved resolutions to convert RMB 28,000,000 (approximately $3.9 million) and RMB 88,000,000 (approximately $12.3 million), respectively, of the subsidiaries’ retained earnings into registered capital. These conversions were made in accordance with Article 168 of the PRC Company Law and were subsequently filed with and approved by the local Administration for Market Regulation (AMR) in the PRC.
These transactions represent internal reclassifications of equity from retained earnings to contributed capital within the respective subsidiary financial statements. They did not involve any cash distributions, did not affect the Company’s consolidated net income or total equity, and resulted in no change to the Company’s ownership interest in either subsidiary. Accordingly, the transactions were accounted for as equity transactions in the Company’s consolidated financial statements in accordance with ASC 810 – Consolidation.
In accordance with PRC regulations, the capitalized portion of retained earnings is no longer available for future dividend distribution by the subsidiaries. Additionally, any future repatriation of registered capital from the PRC subsidiaries to the Company is subject to approval by relevant PRC regulatory authorities, including the State Administration of Foreign Exchange (SAFE). |
Summary of significant accounting policies (Policies) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Basis of Presentation | Basis of Presentation
The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
The Company has a fiscal year end of December 31.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Principles of Consolidation | Principles of Consolidation
The Company prepares its consolidated financial statements on the accrual basis of accounting. The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts, balances and transactions have been eliminated in the consolidation.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interim Financial Statements | Interim Financial Statements
The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) applicable to interim financial information and the requirements of Form 10-Q and Rule 8-03 of Regulation S-X of the Securities and Exchange Commission. Accordingly, they do not include all of the information and disclosure required by accounting principles generally accepted in the United States of America for complete financial statements. Interim results are not necessarily indicative of results for a full year. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position and the results of operations and cash flows for the interim periods have been included. These interim financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 2024. Not all disclosures required by generally accepted accounting principles for annual financial statements are presented. The interim financial statements follow the same accounting policies and methods of computations as the audited financial statements for the year ended December 31, 2024.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Use of Estimates | Use of Estimates
The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Management makes its best estimate of the outcome for these items based on information available when the financial statements are prepared. Actual results could differ from those estimates.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Functional and presentation currency | Functional and presentation currency
The functional currency of the Company is the currency of the primary economic environment in which the Company operates.
The currency in which companies in China operate is the Chinese Yuan (“RMB”). The RMB is not freely convertible into the US dollar and may be subject to PRC currency restrictions for payments, including the distributions of dividends or retained earnings to the Company by its subsidiaries or its variable interest entities.
Transactions in currencies other than the entity’s functional currency are recorded at the rates of exchange prevailing on the date of the transaction. At the end of each reporting period, monetary items denominated in foreign currencies are translated at the rates prevailing at the end of the reporting periods. Exchange differences arising on the settlement of monetary items and on translation of monetary items at period-end are included in income statement of the period.
For the purpose of presenting these financial statements, the Company’s assets and liabilities are expressed in US$ at the exchange rate on the balance sheet date, stockholder’s equity accounts are translated at historical rates, and income and expense items are translated at the weighted average exchange rate during the period. The resulting translation adjustments are reported under accumulated other comprehensive income (loss) in the stockholder’s equity (deficits) section of the balance sheets.
Exchange rates used for the translation are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash and Cash Equivalents | Cash and Cash Equivalents
For purposes of reporting within the statements of cash flows, the Company considers all cash on hand, cash accounts not subject to withdrawal restrictions or penalties, and all highly liquid debt instruments purchased with a maturity of three months or less to be cash and cash equivalents.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounts Receivables | Accounts Receivables
Accounts receivables are recorded at the net value less estimates for expected credit losses. Management regularly reviews outstanding accounts and provides an allowance for doubtful accounts. When collection of the original invoice amounts is no longer probable, the Company will either partially or fully write-off the balance against the allowance for doubtful accounts.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property and Equipment & Depreciation | Property and Equipment & Depreciation
Property and equipment are stated at historical cost net of accumulated depreciation. Expenditures that improve the functionality of the related asset or extend the useful life are capitalized. When property and equipment is retired or otherwise disposed of, the related gain or loss is included in operating income. Leasehold improvements are depreciated on the straight-line method over the shorter of the remaining lease term or estimated useful life of the asset. Property and equipment are depreciated on a straight-line basis over the following periods:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Intangible Assets & Amortization | Intangible Assets & Amortization
Intangible assets are stated at historical cost net of accumulated amortization. Intangible assets are depreciated on a straight-line basis over the following periods:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Impairment of Long-Lived Assets | Impairment of Long-Lived Assets
The Company has adopted Accounting Standards Codification subtopic 360-10, Property, Plant and Equipment (“ASC 360-10”). ASC 360-10 requires that long-lived assets and certain identifiable intangibles held and used by the Company be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company evaluates its long-lived assets for impairment annually or more often if events and circumstances warrant. Events relating to recoverability may include significant unfavorable changes in business conditions, recurring losses, or a forecasted inability to achieve breakeven operating results over an extended period. The Company evaluates the recoverability of long-lived assets based upon forecasted undiscounted cash flows. Should impairment in value be indicated, the carrying value of intangible assets will be adjusted, based on estimates of future discounted cash flows resulting from the use and ultimate disposition of the asset. ASC 360-10 also requires assets to be disposed of be reported at the lower of the carrying amount or the fair value less costs to sell.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Contract Liability | Contract Liability
The Company records customer advances as liabilities when consideration is received in advance of the transfer of goods. These advances are recognized as revenue when the performance obligations associated with the advance are satisfied. These advances relate to the advance payment for orders of goods placed by the customers.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Employee Stock-Based Compensation |
The Company accounts for stock-based compensation in accordance with ASC 718 Compensation - Stock Compensation (“ASC 718”). ASC 718 addresses all forms of share-based payment (“SBP”) awards including shares issued under employee stock purchase plans and stock incentive shares. Under ASC 718 awards result in a cost that is measured at fair value on the awards’ grant date, based on the estimated number of awards that are expected to vest and will result in a charge to operations.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Recognition | Revenue Recognition
The Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to receive in exchange for those goods or services as per the contract with the customer. As a result, the Company accounts for revenue contracts with customers by applying the requirements of Accounting Standards Codification Topic 606, Revenue from Contracts with Customers, which includes the following steps:
The Company considers contract modification as a change in the scope or price (or both) of a contract that is approved by the parties. The parties describe contract modification as a change order, a variation, or an amendment. A contract modification exists when the parties to the contract approve a modification that either creates new or changes existing enforceable rights and obligations of the parties to the contract. The Company assumes a contract modification when approved in writing, by oral agreement, or implied by the customary business practice of the customer. If the parties to the contract have not approved a contract modification, the Company continues to apply the guidance to the existing contract until the contract modification is approved. The Company recognizes contract modification in various forms – including but not limited to partial termination, an extension of the contract term with a corresponding increase in price, adding new goods and/or services to the contract, with or without a corresponding change in price, and reducing the contract price without a change in goods or services promised.
Sales of goods
The Company manufactures wood panels which it sells to customers.
Revenue recognition occurs upon the following events: when a customer places an order, payment is received, and the goods are delivered to or drop-shipped to and accepted by the customer. Provisions are made for estimated sales returns based on historical return rates and experience which are immaterial. The Company may record contract liabilities, such as customer advances, when payments are received from customers prior to delivery or acceptance of goods by customers.
Formaldehyde treatment services
The Company provides formaldehyde removal services.
Revenue recognition occurs when (or as) the Company satisfies its performance obligations by providing the formaldehyde removal services to the customer and collectability can be reasonably assured. This typically occurs when the services are completed and the customer is able to use and benefit from them. The Company may record contract liabilities, such as customer advances, when payments are received from customers prior to delivery or acceptance of goods by customers. If the contract includes multiple performance obligations, the transaction price should be allocated to each obligation based on its relative standalone selling price.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Advertising Costs | Advertising Costs
All costs related to advertising are expensed in the period incurred. Advertising costs charged to operations were $nil and $nil, for the three months ended March 31, 2025 and 2024, respectively.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision for Income Taxes | Provision for Income Taxes
The provision for income taxes is determined using the asset and liability method. Under this method, deferred tax assets and liabilities are calculated based upon the temporary differences between the consolidated financial statement and income tax bases of assets and liabilities using the enacted tax rates that are applicable in each year.
The Company utilizes a two-step approach to recognizing and measuring uncertain tax positions (“tax contingencies”). The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount, which is more than 50% likely to be realized upon ultimate settlement.
The Company considers many factors when evaluating and estimating its tax positions and tax benefits, which may require periodic adjustments, and which may not accurately forecast actual outcomes. The Company includes interest and penalties related to tax contingencies in the provision of income taxes in the consolidated statements of operations. Management of the Company does not expect the total amount of unrecognized tax benefits to change in the next twelve months significantly.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Earnings Per Share |
The Company computes basic and diluted earnings per share amounts in accordance with ASC Topic 260, Earnings per Share. Basic earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the reporting period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock that could share in the earnings of the Company.
There are potential dilutive shares of common stock from the Series A preferred stock. The potentially dilutive instruments were excluded as such shares would be anti-dilutive in a period in which a net loss is recorded.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Contingencies | Contingencies
Certain conditions may exist as of the date the financial statements are issued, which could result in a loss to the Company which will be resolved when one or more future events occur or fail to occur. The Company’s management assesses such contingent liabilities, and such assessment inherently involves judgment. In assessing loss contingencies arising from legal proceedings pending against the Company or unasserted claims that may rise from such proceedings, the Company’s management 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 it is probable a material loss will be incurred and the amount of the loss can be reasonably estimated, then the estimated loss is accrued in the Company’s financial statements. If the assessment indicates a 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.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fair Value Measurements | Fair Value Measurements
Fair value accounting establishes a framework for measuring fair value and expands disclosure about fair value measurements. Fair value, which is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. This framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three levels as follows:
The Company’s financial instruments consisted of cash, accounts payable, contract liabilities and loan from a shareholder. The estimated fair value of those balances approximates the carrying amount due to the short maturity of these instruments.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment Reporting | Segment Reporting
ASC 280, Segment Reporting, establishes standards for companies to report in the financial statements’ information about operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise engaging in businesses activities for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision makers in deciding how to allocate resources and assess performance. The Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer, who reviews consolidated results including revenue, gross profit and operating profit at a consolidated level only. The Company does not distinguish between markets for the purpose of making decisions about resources allocation and performance assessment. Therefore, the Company has only one operating segment and one reportable segment.
Recent Accounting Pronouncements
In March 2024, the FASB issued ASU 2024-01, Compensation – Stock Compensation. This ASU clarifies how to determine whether profits interest and similar awards should be accounted for as share-based payment arrangements. The ASU is effective in reporting periods beginning after December 15, 2024, including interim periods within the fiscal year, on a prospective or retrospective basis. Early adoption is permitted. The Company is currently evaluating the impact that adoption of this accounting standard will have on its consolidated financial statements and disclosures.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires disclosure of incremental segment information on an annual and interim basis, primarily through enhanced disclosures of significant segment expenses. The guidance will be effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024 and requires retrospective application to all periods presented upon adoption, with early adoption permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and related disclosures.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. The guidance will be effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and related disclosures.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of significant accounting policies (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate used for the translation |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of property and equipment useful life |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of intangible assets useful life |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restatement (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Restatement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Condensed Consolidated Balance Sheet |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Condensed Consolidated Statements of Income and Comprehensive Income |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Condensed Statements of Changes in Shareholders’ Equity |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Condensed Consolidated Statements of Cash Flows |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts receivables, net (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||
| Credit Loss [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||
| Schedule of accounts receivables, net |
|
||||||||||||||||||||||||||||||||||||||||||||
Inventory, net (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Inventory Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Inventory, net |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property and equipment, net (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant and Equipment [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of property and equipment, net |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible assets, net (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Intangible assets, net |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans and borrowings (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Loans and borrowings |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related party transactions (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related parties receivables |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related parties payables |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disposal of Subsidiary (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||
| Disposal Of Subsidiary | |||||||||||||||||||||||||||||||||||||||||||||
| Schedule of net assets of Asia Image at the disposal date |
|
||||||||||||||||||||||||||||||||||||||||||||
Income taxes (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income Tax Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of income (loss) before income taxes |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of reconciliation of income tax expense |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of lease cost |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of supplemental balance sheet information related to leases |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of future minimum lease payment |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Organization and Nature of Business (Details Narrative) |
1 Months Ended |
|---|---|
|
Sep. 25, 2024
USD ($)
| |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Total consideration | $ 500,760 |
Summary of significant accounting policies (Details) |
Mar. 31, 2025 |
Dec. 31, 2024 |
Mar. 31, 2024 |
|---|---|---|---|
| Period End [Member] | China, Yuan Renminbi | |||
| Intra-Entity Foreign Currency Balance [Line Items] | |||
| Exchange rate | 7.2628 | 7.2981 | |
| Period End [Member] | Hong Kong, Dollars | |||
| Intra-Entity Foreign Currency Balance [Line Items] | |||
| Exchange rate | 7.7787 | 7.7635 | |
| Average [Member] | China, Yuan Renminbi | |||
| Intra-Entity Foreign Currency Balance [Line Items] | |||
| Exchange rate | 7.269049 | 7.1511 | |
| Average [Member] | Hong Kong, Dollars | |||
| Intra-Entity Foreign Currency Balance [Line Items] | |||
| Exchange rate | 7.7798 | 7.8202 |
Summary of significant accounting policies (Details 1) |
Mar. 31, 2025 |
|---|---|
| Building [Member] | |
| Property, Plant and Equipment [Line Items] | |
| Property and Equipment estimated useful life | 20 years |
| Machinery and Equipment [Member] | Minimum [Member] | |
| Property, Plant and Equipment [Line Items] | |
| Property and Equipment estimated useful life | 1 year |
| Machinery and Equipment [Member] | Maximum [Member] | |
| Property, Plant and Equipment [Line Items] | |
| Property and Equipment estimated useful life | 10 years |
| Leasehold Improvements [Member] | |
| Property, Plant and Equipment [Line Items] | |
| Property and Equipment estimated useful life | 2 years |
| Office Furniture [Member] | |
| Property, Plant and Equipment [Line Items] | |
| Property and Equipment estimated useful life | 3 years |
| Equipment [Member] | Minimum [Member] | |
| Property, Plant and Equipment [Line Items] | |
| Property and Equipment estimated useful life | 1 year |
| Equipment [Member] | Maximum [Member] | |
| Property, Plant and Equipment [Line Items] | |
| Property and Equipment estimated useful life | 5 years |
Summary of significant accounting policies (Details 2) |
Mar. 31, 2025 |
|---|---|
| Accounting Policies [Abstract] | |
| Intangible Assets useful life | 5 years |
Summary of significant accounting policies (Details Narrative) |
3 Months Ended |
|---|---|
|
Mar. 31, 2025
shares
| |
| Accounting Policies [Abstract] | |
| Antidilutive securities shares | 52,000,000 |
Restatement (Details) - USD ($) |
Mar. 31, 2025 |
Dec. 31, 2024 |
|||
|---|---|---|---|---|---|
| Current Assets | |||||
| Cash and cash equivalents | $ 131,378 | $ 155,861 | [1] | ||
| Accounts receivable, net | 7,816,019 | 9,666,978 | [1] | ||
| Inventory, net | 4,968,139 | 1,487,709 | [1] | ||
| Due from related parties | 45,569 | 46,131 | [1] | ||
| Other receivables and current assets | 143,433 | 148,494 | [1] | ||
| Total Current Assets | 17,566,472 | 11,505,173 | [1] | ||
| Non-Current Assets | |||||
| Property, plant and equipment, net | 14,379,254 | 14,625,714 | [1] | ||
| Intangible assets, net | 1,497,070 | 1,594,993 | [1] | ||
| Other non-current assets | 3,638 | 3,620 | [1] | ||
| Operating lease right of use asset, net | 60,892 | 69,191 | [1] | ||
| Total Non-Current Assets | 15,940,854 | 16,293,518 | [1] | ||
| Total Assets | 33,507,326 | 27,798,691 | [1] | ||
| Current Liabilities | |||||
| Accounts payable | 7,481,680 | 4,875,600 | [1] | ||
| Other payables and accrued expenses | 327,047 | 17,089 | [1] | ||
| Short-term loans | 27,538 | 41,107 | [1] | ||
| Due to related parties | 670,921 | 618,814 | [1] | ||
| Taxes payable | 805,380 | 814,890 | [1] | ||
| Advances from customers | 68,921 | 91,899 | [1] | ||
| Operating lease liabilities - current | 52,508 | 48,374 | [1] | ||
| Total Current Liabilities | 9,433,995 | 6,507,773 | [1] | ||
| Non-Current Liabilities | |||||
| Operating lease liabilities - non-current | 20,566 | 32,095 | [1] | ||
| Total Non-Current Liabilities | 172,943 | 195,400 | [1] | ||
| Total Liabilities | 9,606,938 | 6,703,173 | [1] | ||
| Common stock, par value $0.001 per share | 157,557 | 157,557 | [1] | ||
| Additional paid-in capital | 16,174,552 | 16,174,552 | [1] | ||
| Statutory reserves | 1,084,899 | 686,405 | [1] | ||
| Accumulated other comprehensive loss | (951,255) | (1,055,908) | [1] | ||
| Total Shareholders’ Equity | 23,900,388 | 21,095,518 | [1] | ||
| Total Liabilities and Shareholders’ Equity | 33,507,326 | 27,798,691 | [1] | ||
| Series A Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | 520 | 520 | [1] | ||
| Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | $ 500 | 500 | [1] | ||
| Previously Reported [Member] | |||||
| Current Assets | |||||
| Cash and cash equivalents | 104,322 | ||||
| Accounts receivable, net | 1,310,083 | ||||
| Inventory, net | 226,227 | ||||
| Due from related parties | 4,213,269 | ||||
| Other receivables and current assets | 35,556 | ||||
| Total Current Assets | 5,889,457 | ||||
| Non-Current Assets | |||||
| Property, plant and equipment, net | 295,567 | ||||
| Intangible assets, net | 1,594,993 | ||||
| Other non-current assets | 3,620 | ||||
| Operating lease right of use asset, net | 69,191 | ||||
| Total Non-Current Assets | 1,963,371 | ||||
| Total Assets | 7,852,828 | ||||
| Current Liabilities | |||||
| Accounts payable | 2,551,672 | ||||
| Other payables and accrued expenses | |||||
| Short-term loans | |||||
| Due to related parties | |||||
| Taxes payable | 675,450 | ||||
| Advances from customers | 91,899 | ||||
| Operating lease liabilities - current | 48,374 | ||||
| Total Current Liabilities | 3,367,395 | ||||
| Non-Current Liabilities | |||||
| Operating lease liabilities - non-current | 32,095 | ||||
| Total Non-Current Liabilities | 32,095 | ||||
| Total Liabilities | 3,399,490 | ||||
| Common stock, par value $0.001 per share | 132,613 | ||||
| Additional paid-in capital | 6,125,624 | ||||
| Statutory reserves | 316,753 | ||||
| Accumulated income (deficit) | (1,998,366) | ||||
| Accumulated other comprehensive loss | (124,306) | ||||
| Total Shareholders’ Equity | 4,453,338 | ||||
| Total Liabilities and Shareholders’ Equity | 7,852,828 | ||||
| Previously Reported [Member] | Series A Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | 520 | ||||
| Previously Reported [Member] | Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | 500 | ||||
| Revision of Prior Period, Adjustment [Member] | |||||
| Current Assets | |||||
| Cash and cash equivalents | 51,539 | ||||
| Accounts receivable, net | 8,356,895 | ||||
| Inventory, net | 1,261,482 | ||||
| Due from related parties | (4,167,138) | ||||
| Other receivables and current assets | 112,938 | ||||
| Total Current Assets | 5,615,716 | ||||
| Non-Current Assets | |||||
| Property, plant and equipment, net | 14,330,147 | ||||
| Intangible assets, net | |||||
| Other non-current assets | |||||
| Operating lease right of use asset, net | |||||
| Total Non-Current Assets | 14,330,147 | ||||
| Total Assets | 19,945,863 | ||||
| Current Liabilities | |||||
| Accounts payable | 2,323,928 | ||||
| Other payables and accrued expenses | 17,089 | ||||
| Short-term loans | 41,107 | ||||
| Due to related parties | 618,814 | ||||
| Taxes payable | 139,440 | ||||
| Advances from customers | |||||
| Operating lease liabilities - current | |||||
| Total Current Liabilities | 3,140,378 | ||||
| Non-Current Liabilities | |||||
| Operating lease liabilities - non-current | |||||
| Total Non-Current Liabilities | 163,305 | ||||
| Total Liabilities | 3,303,683 | ||||
| Common stock, par value $0.001 per share | 24,944 | ||||
| Additional paid-in capital | 10,048,928 | ||||
| Statutory reserves | 369,652 | ||||
| Accumulated income (deficit) | 7,130,258 | ||||
| Accumulated other comprehensive loss | (931,602) | ||||
| Total Shareholders’ Equity | 16,642,180 | ||||
| Total Liabilities and Shareholders’ Equity | 19,945,863 | ||||
| Revision of Prior Period, Adjustment [Member] | Series A Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | |||||
| Revision of Prior Period, Adjustment [Member] | Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | |||||
| Restated [Member] | |||||
| Current Assets | |||||
| Cash and cash equivalents | 155,861 | ||||
| Accounts receivable, net | 9,666,978 | ||||
| Inventory, net | 1,487,709 | ||||
| Due from related parties | 46,131 | ||||
| Other receivables and current assets | 148,494 | ||||
| Total Current Assets | 11,505,173 | ||||
| Non-Current Assets | |||||
| Property, plant and equipment, net | 14,625,714 | ||||
| Intangible assets, net | 1,594,993 | ||||
| Other non-current assets | 3,620 | ||||
| Operating lease right of use asset, net | 69,191 | ||||
| Total Non-Current Assets | 16,293,518 | ||||
| Total Assets | 27,798,691 | ||||
| Current Liabilities | |||||
| Accounts payable | 4,875,600 | ||||
| Other payables and accrued expenses | 17,089 | ||||
| Short-term loans | 41,107 | ||||
| Due to related parties | 618,814 | ||||
| Taxes payable | 814,890 | ||||
| Advances from customers | 91,899 | ||||
| Operating lease liabilities - current | 48,374 | ||||
| Total Current Liabilities | 6,507,773 | ||||
| Non-Current Liabilities | |||||
| Operating lease liabilities - non-current | 32,095 | ||||
| Total Non-Current Liabilities | 195,400 | ||||
| Total Liabilities | 6,703,173 | ||||
| Common stock, par value $0.001 per share | 157,557 | ||||
| Additional paid-in capital | 16,174,552 | ||||
| Statutory reserves | 686,405 | ||||
| Accumulated income (deficit) | 5,131,892 | ||||
| Accumulated other comprehensive loss | (1,055,908) | ||||
| Total Shareholders’ Equity | 21,095,518 | ||||
| Total Liabilities and Shareholders’ Equity | 27,798,691 | ||||
| Restated [Member] | Series A Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | 520 | ||||
| Restated [Member] | Preferred Stock [Member] | |||||
| Non-Current Liabilities | |||||
| Preferred stock,value | $ 500 | ||||
| |||||
Restatement (Details 1) - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
||||
| Revenues, net | $ 6,173,411 | $ 5,025,438 | [1] | ||
| Cost of revenues | 2,167,125 | 2,642,564 | [1] | ||
| Gross profit | 4,006,286 | 2,382,874 | [1] | ||
| Selling and marketing expense | 4,947 | 16,160 | [1] | ||
| General and administrative expenses | 1,051,538 | 939,952 | [1] | ||
| Total operating expenses | 1,056,485 | 956,112 | [1] | ||
| Income from operations | 2,949,801 | 1,426,762 | [1] | ||
| Interest income | 73 | 261 | [1] | ||
| Interest expense | (4,246) | (38,241) | [1] | ||
| Total other expenses | (4,173) | (37,980) | [1] | ||
| Income before income tax | 2,945,628 | 1,388,782 | [1] | ||
| Income tax expense | 245,411 | 222,468 | [1] | ||
| Net income | $ 2,700,217 | $ 1,166,314 | [1] | ||
| Weighted average shares outstanding | |||||
| Basic | 157,556,723 | 157,556,723 | [1] | ||
| Diluted | 157,556,723 | 157,556,723 | [1] | ||
| Comprehensive income (loss): | |||||
| Foreign currency translation adjustment | $ 104,653 | $ (277,275) | [1] | ||
| Total comprehensive income | $ 2,804,870 | 889,039 | [1] | ||
| Previously Reported [Member] | |||||
| Revenues, net | 1,262,073 | ||||
| Cost of revenues | 121,503 | ||||
| Gross profit | 1,140,570 | ||||
| Selling and marketing expense | 6,234 | ||||
| General and administrative expenses | 302,049 | ||||
| Total operating expenses | 308,287 | ||||
| Income from operations | 832,287 | ||||
| Interest income | 223 | ||||
| Interest expense | |||||
| Total other expenses | 223 | ||||
| Income before income tax | 832,510 | ||||
| Income tax expense | 221,853 | ||||
| Net income | $ 610,657 | ||||
| Weighted average shares outstanding | |||||
| Basic | 132,612,342 | ||||
| Diluted | 132,612,342 | ||||
| Comprehensive income (loss): | |||||
| Foreign currency translation adjustment | $ (64,490) | ||||
| Total comprehensive income | 546,167 | ||||
| Revision of Prior Period, Adjustment [Member] | |||||
| Revenues, net | 3,763,365 | ||||
| Cost of revenues | 2,521,061 | ||||
| Gross profit | 1,242,304 | ||||
| Selling and marketing expense | 9,926 | ||||
| General and administrative expenses | 637,903 | ||||
| Total operating expenses | 647,825 | ||||
| Income from operations | 594,475 | ||||
| Interest income | 38 | ||||
| Interest expense | (38,241) | ||||
| Total other expenses | (38,203) | ||||
| Income before income tax | 556,272 | ||||
| Income tax expense | 615 | ||||
| Net income | $ 555,657 | ||||
| Weighted average shares outstanding | |||||
| Basic | 24,950,141 | ||||
| Diluted | 24,950,141 | ||||
| Comprehensive income (loss): | |||||
| Foreign currency translation adjustment | $ (212,785) | ||||
| Total comprehensive income | 342,872 | ||||
| Restated [Member] | |||||
| Revenues, net | 5,025,438 | ||||
| Cost of revenues | 2,642,564 | ||||
| Gross profit | 2,382,874 | ||||
| Selling and marketing expense | 16,160 | ||||
| General and administrative expenses | 939,952 | ||||
| Total operating expenses | 956,112 | ||||
| Income from operations | 1,426,762 | ||||
| Interest income | 261 | ||||
| Interest expense | (38,241) | ||||
| Total other expenses | (37,980) | ||||
| Income before income tax | 1,388,782 | ||||
| Income tax expense | 222,468 | ||||
| Net income | $ 1,166,314 | ||||
| Weighted average shares outstanding | |||||
| Basic | 157,562,483 | ||||
| Diluted | 157,562,483 | ||||
| Comprehensive income (loss): | |||||
| Foreign currency translation adjustment | $ (277,275) | ||||
| Total comprehensive income | $ 889,039 | ||||
| |||||
Restatement (Details Narrative) - Gongfa Materials Co Limited [Member] |
Jan. 14, 2025
shares
|
|---|---|
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |
| Equity interest | 100.00% |
| Number of shares for acquired | 24,944,381 |
Restatement (Details 2) - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
||||
| Beginning balance, value | $ 21,095,518 | $ 16,245,226 | [1] | ||
| Net loss | 2,700,217 | 1,166,314 | [1] | ||
| Appropriations to statutory reserves | [1] | ||||
| Foreign currency translation adjustment | 104,653 | (277,275) | [1] | ||
| Ending balance, value | 23,900,388 | 17,840,453 | [1] | ||
| Series A Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | $ 520 | $ 520 | [1] | ||
| Beginning balance, shares | 520,000 | 520,000 | [1] | ||
| Net loss | [1] | ||||
| Foreign currency translation adjustment | [1] | ||||
| Ending balance, value | $ 520 | $ 520 | [1] | ||
| Ending balance, shares | 520,000 | 520,000 | [1] | ||
| Series B Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | $ 150 | [1] | |||
| Beginning balance, shares | 150,000 | [1] | |||
| Net loss | [1] | ||||
| Foreign currency translation adjustment | [1] | ||||
| Ending balance, value | $ 150 | [1] | |||
| Ending balance, shares | 150,000 | [1] | |||
| Preferred Stock [Member] | |||||
| Beginning balance, value | $ 500 | $ 500 | [1] | ||
| Beginning balance, shares | 500,000 | 500,000 | [1] | ||
| Net loss | [1] | ||||
| Foreign currency translation adjustment | [1] | ||||
| Ending balance, value | $ 500 | $ 500 | [1] | ||
| Ending balance, shares | 500,000 | 500,000 | [1] | ||
| Common Stock [Member] | |||||
| Beginning balance, value | $ 157,557 | $ 157,557 | [1] | ||
| Beginning balance, shares | 157,556,723 | 157,556,723 | [1] | ||
| Net loss | [1] | ||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | [1] | ||||
| Ending balance, value | $ 157,557 | $ 157,557 | [1] | ||
| Ending balance, shares | 157,556,723 | 157,556,723 | [1] | ||
| Additional Paid-in Capital [Member] | |||||
| Beginning balance, value | $ 16,174,552 | $ 15,249,014 | [1] | ||
| Contribution (Distribution) in capital | [1] | 706,188 | |||
| Net loss | [1] | ||||
| Foreign currency translation adjustment | [1] | ||||
| Ending balance, value | 16,174,552 | 15,955,202 | [1] | ||
| Statutory Reserves [Member] | |||||
| Beginning balance, value | 686,405 | 369,649 | [1] | ||
| Net loss | |||||
| Appropriations to statutory reserves | 398,494 | 142,778 | [1] | ||
| Foreign currency translation adjustment | [1] | ||||
| Ending balance, value | 1,084,899 | 512,427 | [1] | ||
| Retained Earnings [Member] | |||||
| Beginning balance, value | 5,131,892 | 1,078,666 | [1] | ||
| Net loss | 2,700,217 | 1,166,314 | [1] | ||
| Appropriations to statutory reserves | (398,494) | (142,778) | [1] | ||
| Foreign currency translation adjustment | [1] | ||||
| Ending balance, value | 7,433,615 | 2,102,202 | [1] | ||
| AOCI Attributable to Parent [Member] | |||||
| Beginning balance, value | (1,055,908) | (610,830) | [1] | ||
| Net loss | |||||
| Foreign currency translation adjustment | 104,653 | (277,275) | [1] | ||
| Ending balance, value | $ (951,255) | (888,105) | [1] | ||
| Previously Reported [Member] | |||||
| Beginning balance, value | 4,173,978 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | 610,657 | ||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | (64,490) | ||||
| Ending balance, value | 4,720,145 | ||||
| Previously Reported [Member] | Series A Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | $ 520 | ||||
| Beginning balance, shares | 520,000 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 520 | ||||
| Ending balance, shares | 520,000 | ||||
| Previously Reported [Member] | Series B Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | $ 150 | ||||
| Beginning balance, shares | 150,000 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 150 | ||||
| Ending balance, shares | 150,000 | ||||
| Previously Reported [Member] | Preferred Stock [Member] | |||||
| Beginning balance, value | $ 500 | ||||
| Beginning balance, shares | 500,000 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 500 | ||||
| Ending balance, shares | 500,000 | ||||
| Previously Reported [Member] | Common Stock [Member] | |||||
| Beginning balance, value | $ 132,613 | ||||
| Beginning balance, shares | 132,612,342 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 132,613 | ||||
| Ending balance, shares | 132,612,342 | ||||
| Previously Reported [Member] | Additional Paid-in Capital [Member] | |||||
| Beginning balance, value | $ 6,125,474 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 6,125,474 | ||||
| Previously Reported [Member] | Statutory Reserves [Member] | |||||
| Beginning balance, value | |||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | 142,778 | ||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 142,778 | ||||
| Previously Reported [Member] | Retained Earnings [Member] | |||||
| Beginning balance, value | (2,067,880) | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | 610,657 | ||||
| Appropriations to statutory reserves | (142,778) | ||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | (1,600,001) | ||||
| Previously Reported [Member] | AOCI Attributable to Parent [Member] | |||||
| Beginning balance, value | (17,399) | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | (64,490) | ||||
| Ending balance, value | (81,889) | ||||
| Revision of Prior Period, Adjustment [Member] | |||||
| Beginning balance, value | 12,071,248 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | 555,657 | ||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | (212,785) | ||||
| Ending balance, value | 12,414,120 | ||||
| Revision of Prior Period, Adjustment [Member] | Series A Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | |||||
| Beginning balance, shares | |||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | |||||
| Revision of Prior Period, Adjustment [Member] | Series B Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | |||||
| Beginning balance, shares | |||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | |||||
| Ending balance, shares | |||||
| Revision of Prior Period, Adjustment [Member] | Preferred Stock [Member] | |||||
| Beginning balance, value | |||||
| Beginning balance, shares | |||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | |||||
| Ending balance, shares | |||||
| Revision of Prior Period, Adjustment [Member] | Common Stock [Member] | |||||
| Beginning balance, value | $ 24,944 | ||||
| Beginning balance, shares | 24,944,381 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 24,944 | ||||
| Ending balance, shares | 24,944,381 | ||||
| Revision of Prior Period, Adjustment [Member] | Additional Paid-in Capital [Member] | |||||
| Beginning balance, value | $ 9,123,540 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 9,123,540 | ||||
| Revision of Prior Period, Adjustment [Member] | Statutory Reserves [Member] | |||||
| Beginning balance, value | 369,649 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 369,649 | ||||
| Revision of Prior Period, Adjustment [Member] | Retained Earnings [Member] | |||||
| Beginning balance, value | 3,146,546 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | 555,657 | ||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 3,702,203 | ||||
| Revision of Prior Period, Adjustment [Member] | AOCI Attributable to Parent [Member] | |||||
| Beginning balance, value | (593,431) | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | (212,785) | ||||
| Ending balance, value | (806,216) | ||||
| Restated [Member] | |||||
| Beginning balance, value | 16,245,226 | ||||
| Contribution (Distribution) in capital | 706,188 | ||||
| Net loss | 1,166,314 | ||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | (277,275) | ||||
| Ending balance, value | 17,840,453 | ||||
| Restated [Member] | Series A Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | $ 520 | ||||
| Beginning balance, shares | 520,000 | 520,000 | |||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 520 | ||||
| Restated [Member] | Series B Convertible Preferred Stock [Member] | |||||
| Beginning balance, value | $ 150 | ||||
| Beginning balance, shares | 150,000 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 150 | ||||
| Ending balance, shares | 150,000 | ||||
| Restated [Member] | Preferred Stock [Member] | |||||
| Beginning balance, value | $ 500 | ||||
| Beginning balance, shares | 500,000 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 500 | ||||
| Ending balance, shares | 500,000 | ||||
| Restated [Member] | Common Stock [Member] | |||||
| Beginning balance, value | $ 157,557 | ||||
| Beginning balance, shares | 157,556,723 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | $ 157,557 | ||||
| Ending balance, shares | 157,556,723 | ||||
| Restated [Member] | Additional Paid-in Capital [Member] | |||||
| Beginning balance, value | $ 15,249,014 | ||||
| Contribution (Distribution) in capital | 706,188 | ||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 15,955,202 | ||||
| Restated [Member] | Statutory Reserves [Member] | |||||
| Beginning balance, value | 369,649 | ||||
| Contribution (Distribution) in capital | |||||
| Appropriations to statutory reserves | 142,778 | ||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 512,427 | ||||
| Restated [Member] | Retained Earnings [Member] | |||||
| Beginning balance, value | 1,078,666 | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | 1,166,314 | ||||
| Appropriations to statutory reserves | (142,778) | ||||
| Foreign currency translation adjustment | |||||
| Ending balance, value | 2,102,202 | ||||
| Restated [Member] | AOCI Attributable to Parent [Member] | |||||
| Beginning balance, value | (610,830) | ||||
| Contribution (Distribution) in capital | |||||
| Net loss | |||||
| Appropriations to statutory reserves | |||||
| Foreign currency translation adjustment | (277,275) | ||||
| Ending balance, value | $ (888,105) | ||||
| |||||
Restatement (Details 3) - USD ($) |
3 Months Ended | ||||||
|---|---|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
||||||
| Cash flows from operating activities | |||||||
| Net income | $ 2,700,217 | $ 1,166,314 | [1] | ||||
| Adjustments to reconcile net income to net cash used in operating activities | |||||||
| Depreciation and amortization expense | 422,858 | 351,858 | [2] | ||||
| Amortization of operating lease ROU assets | 9,347 | 21,867 | [2] | ||||
| Changes in assets and liabilities | |||||||
| Accounts receivable | 1,896,313 | (1,983,488) | [2] | ||||
| Inventories | (3,470,214) | 476,478 | [2] | ||||
| Advances to suppliers | (4,458,098) | [2] | |||||
| Due from relates parties | 34,184 | (20,291) | [2] | ||||
| Other receivables and current assets | 5,616 | 564 | [2] | ||||
| Customer advances | (22,978) | (55,901) | [2] | ||||
| Accounts payable | 2,580,268 | (543,451) | [2] | ||||
| Other payables and accrued expenses | 309,682 | (99,265) | [2] | ||||
| Taxes payable | (13,461) | 396,996 | [2] | ||||
| Operating lease liabilities | (8,482) | (21,115) | [2] | ||||
| Net cash used in operating activities | (14,748) | (295,630) | [2] | ||||
| Cash flows from financing activities | |||||||
| Repayment to short-term loan | (13,757) | [2] | |||||
| Repayment to borrowings | (11,711) | (19,418) | [2] | ||||
| Proceeds from (repayment to) in related party payables | 15,438 | (501,183) | [2] | ||||
| Net cash used in financing activities | (10,030) | (520,601) | [2] | ||||
| Net decrease of cash and cash equivalents | (24,778) | (816,231) | [2] | ||||
| Effect of foreign currency translation on cash and cash equivalents | 295 | 704,739 | [2] | ||||
| Cash and cash equivalents – beginning | 155,861 | 300,997 | [2] | ||||
| Cash and cash equivalents – ending | 131,378 | 189,505 | [2] | ||||
| Supplementary cash flow information: | |||||||
| Income taxes paid | 192,293 | 221,104 | [2] | ||||
| Non-cash financing and investing activities: | |||||||
| Recognized ROU assets through lease liabilities | 148,941 | [2] | |||||
| Previously Reported [Member] | |||||||
| Cash flows from operating activities | |||||||
| Net income | 610,657 | ||||||
| Adjustments to reconcile net income to net cash used in operating activities | |||||||
| Depreciation and amortization expense | 107,327 | ||||||
| Amortization of operating lease ROU assets | 21,867 | ||||||
| Changes in assets and liabilities | |||||||
| Accounts receivable | 1,300,855 | ||||||
| Due from relates parties | (38,417) | ||||||
| Customer advances | (55,901) | ||||||
| Accounts payable | 112,844 | ||||||
| Other payables and accrued expenses | 274,027 | ||||||
| Operating lease liabilities | (21,115) | ||||||
| Net cash used in operating activities | (198,928) | ||||||
| Cash flows from financing activities | |||||||
| Proceeds from (repayment to) in related party payables | 211,570 | ||||||
| Net cash used in financing activities | 211,570 | ||||||
| Net decrease of cash and cash equivalents | 12,642 | ||||||
| Effect of foreign currency translation on cash and cash equivalents | (31) | ||||||
| Cash and cash equivalents – beginning | 143,860 | ||||||
| Cash and cash equivalents – ending | 156,471 | ||||||
| Supplementary cash flow information: | |||||||
| Income taxes paid | 221,204 | ||||||
| Non-cash financing and investing activities: | |||||||
| Recognized ROU assets through lease liabilities | |||||||
| Revision of Prior Period, Adjustment [Member] | |||||||
| Cash flows from operating activities | |||||||
| Net income | 555,657 | ||||||
| Adjustments to reconcile net income to net cash used in operating activities | |||||||
| Depreciation and amortization expense | 244,531 | ||||||
| Amortization of operating lease ROU assets | |||||||
| Changes in assets and liabilities | |||||||
| Accounts receivable | 682,633 | ||||||
| Inventories | (476,478) | ||||||
| Advances to suppliers | |||||||
| Due from relates parties | 58,708 | ||||||
| Other receivables and current assets | (564) | ||||||
| Other non-current assets | |||||||
| Customer advances | |||||||
| Accounts payable | (656,295) | ||||||
| Other payables and accrued expenses | (373,292) | ||||||
| Taxes payable | 396,996 | ||||||
| Operating lease liabilities | |||||||
| Net cash used in operating activities | (96,702) | ||||||
| Cash flows from financing activities | |||||||
| Repayment to short-term loan | |||||||
| Repayment to borrowings | (19,418) | ||||||
| Proceeds from (repayment to) in related party payables | (712,753) | ||||||
| Net cash used in financing activities | (732,171) | ||||||
| Net decrease of cash and cash equivalents | (828,873) | ||||||
| Effect of foreign currency translation on cash and cash equivalents | 704,770 | ||||||
| Cash and cash equivalents – beginning | 143,860 | ||||||
| Cash and cash equivalents – ending | 19,757 | ||||||
| Supplementary cash flow information: | |||||||
| Income taxes paid | |||||||
| Non-cash financing and investing activities: | |||||||
| Recognized ROU assets through lease liabilities | |||||||
| Restated [Member] | |||||||
| Cash flows from operating activities | |||||||
| Net income | 1,166,314 | ||||||
| Adjustments to reconcile net income to net cash used in operating activities | |||||||
| Depreciation and amortization expense | 351,858 | ||||||
| Amortization of operating lease ROU assets | 21,867 | ||||||
| Changes in assets and liabilities | |||||||
| Accounts receivable | 1,983,488 | ||||||
| Inventories | (476,478) | ||||||
| Advances to suppliers | |||||||
| Due from relates parties | 20,291 | ||||||
| Other receivables and current assets | (564) | ||||||
| Other non-current assets | |||||||
| Customer advances | (55,901) | ||||||
| Accounts payable | (543,451) | ||||||
| Other payables and accrued expenses | (99,265) | ||||||
| Taxes payable | 396,996 | ||||||
| Operating lease liabilities | (21,115) | ||||||
| Net cash used in operating activities | (295,630) | ||||||
| Cash flows from financing activities | |||||||
| Repayment to short-term loan | |||||||
| Repayment to borrowings | (19,418) | ||||||
| Proceeds from (repayment to) in related party payables | (501,183) | ||||||
| Net cash used in financing activities | (520,601) | ||||||
| Net decrease of cash and cash equivalents | (816,231) | ||||||
| Effect of foreign currency translation on cash and cash equivalents | 704,739 | ||||||
| Cash and cash equivalents – beginning | 300,997 | ||||||
| Cash and cash equivalents – ending | 189,505 | ||||||
| Supplementary cash flow information: | |||||||
| Income taxes paid | 221,204 | ||||||
| Non-cash financing and investing activities: | |||||||
| Recognized ROU assets through lease liabilities | $ 148,941 | ||||||
| |||||||
Accounts receivables, net (Details) - USD ($) |
Mar. 31, 2025 |
Dec. 31, 2024 |
|---|---|---|
| Credit Loss [Abstract] | ||
| Accounts receivables | $ 8,043,210 | $ 9,893,070 |
| Allowance for doubtful accounts | (227,191) | (226,092) |
| Total, net | $ 7,816,019 | $ 9,666,978 |
Inventory, net (Details) - USD ($) |
3 Months Ended | 12 Months Ended | ||||
|---|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
Dec. 31, 2024 |
||||
| Inventory Disclosure [Abstract] | ||||||
| Raw materials | $ 4,492,176 | $ 1,140,992 | ||||
| Work-in-process | 105,211 | 314,308 | ||||
| Finished goods | 370,752 | 32,409 | ||||
| Inventory gross | 4,968,139 | 1,487,709 | ||||
| Less: Obsolete/write-down inventory | (0) | $ 0 | (0) | |||
| Inventory, net | $ 4,968,139 | $ 1,487,709 | [1] | |||
| ||||||
Inventory, net (Details Narrative) - USD ($) |
3 Months Ended | 12 Months Ended | |
|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
Dec. 31, 2024 |
|
| Inventory Disclosure [Abstract] | |||
| Inventory obsolescence or write-downs | $ (0) | $ 0 | $ (0) |
Property and equipment, net (Details) - USD ($) |
Mar. 31, 2025 |
Dec. 31, 2024 |
|---|---|---|
| Property, Plant and Equipment [Line Items] | ||
| Property and equipment, gross | $ 16,634,305 | $ 16,554,426 |
| Less: Accumulated depreciation | (2,255,051) | (1,928,712) |
| Total, net | 14,379,254 | 14,625,714 |
| Building [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Property and equipment, gross | 5,832,677 | |
| Equipment [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Property and equipment, gross | 318,033 | 316,502 |
| Furniture and Fixtures [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Property and equipment, gross | 572 | |
| Machinery and Equipment [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Property and equipment, gross | $ 10,483,595 | $ 10,432,887 |
Property and equipment, net (Details Narrative) - USD ($) |
3 Months Ended | |
|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
| Property, Plant and Equipment [Abstract] | ||
| Depreciation expenses | $ 317,273 | $ 244,531 |
Intangible assets, net (Details) - USD ($) |
Mar. 31, 2025 |
Dec. 31, 2024 |
|||
|---|---|---|---|---|---|
| Finite-Lived Intangible Assets [Line Items] | |||||
| Intangible assets, gross | $ 2,113,510 | $ 2,159,842 | |||
| Less: Accumulated amortization | (616,440) | (564,849) | |||
| Total, net | 1,497,070 | 1,594,993 | [1] | ||
| Intellectual Property [Member] | |||||
| Finite-Lived Intangible Assets [Line Items] | |||||
| Intangible assets, gross | $ 2,113,510 | $ 2,159,842 | |||
| |||||
Intangible assets, net (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended |
|---|---|---|
Mar. 31, 2025 |
Sep. 30, 2023 |
|
| Goodwill and Intangible Assets Disclosure [Abstract] | ||
| Amortization of Intangible Assets | $ 105,585 | $ 107,327 |
| Impairment loss | $ 0 | $ 0 |
Loans and borrowings (Details) |
3 Months Ended | |||||
|---|---|---|---|---|---|---|
|
Mar. 31, 2025
USD ($)
| ||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||
| Principal Amount | $ 442,568 | |||||
| Sichuan Xinwang Bank Co., Ltd [Member] | ||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||
| Principal Amount | $ 41,306 | [1] | ||||
| Interest Rate | 12.80% | [1] | ||||
| Maturity Date | June 2026 | [1] | ||||
| WeBank Co., Ltd [Member] | ||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||
| Principal Amount | $ 263,574 | [2] | ||||
| Interest Rate | 10.7892% | [2] | ||||
| Maturity Date | April 2025 | [2] | ||||
| WeBank Co., Ltd 1 [Member] | ||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||
| Principal Amount | $ 137,688 | [2] | ||||
| Interest Rate | 9.7103% | [2] | ||||
| Maturity Date | April 2025 | [2] | ||||
| ||||||
Loans and borrowings (Details Narrative) - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
[1] | |||
| Debt Disclosure [Abstract] | |||||
| Outstanding principal balance | $ 179,915 | ||||
| Interest expense | $ 4,246 | $ 38,241 | |||
| |||||
Related party transactions (Details) - USD ($) |
Mar. 31, 2025 |
Dec. 31, 2024 |
||
|---|---|---|---|---|
| Related Party Transaction [Line Items] | ||||
| Related parties receivables | $ 45,569 | $ 46,131 | ||
| Mr. Raymond Fu [Member] | ||||
| Related Party Transaction [Line Items] | ||||
| Related parties receivables | [1] | $ 45,569 | $ 46,131 | |
| ||||
Related party transactions (Details 1) - USD ($) |
Mar. 31, 2025 |
Dec. 31, 2024 |
||||||
|---|---|---|---|---|---|---|---|---|
| Related Party Transaction [Line Items] | ||||||||
| Related parties payables | $ 670,921 | $ 618,814 | ||||||
| Shenzhen Guangfeng High Performance Wood Products Technology Co., Ltd [Member] | ||||||||
| Related Party Transaction [Line Items] | ||||||||
| Related parties payables | [1] | 606,252 | 569,272 | |||||
| Mengfo Trees Planting (Guangdong) Technology Co., Ltd. [Member] | ||||||||
| Related Party Transaction [Line Items] | ||||||||
| Related parties payables | [2] | 16,157 | 16,079 | |||||
| Mr. Li JiYong [Member] | ||||||||
| Related Party Transaction [Line Items] | ||||||||
| Related parties payables | [3] | $ 48,512 | $ 33,463 | |||||
| ||||||||
Equity (Details Narrative) - USD ($) |
1 Months Ended | 3 Months Ended | ||||
|---|---|---|---|---|---|---|
Jan. 14, 2025 |
Nov. 04, 2024 |
Mar. 30, 2023 |
Feb. 22, 2023 |
Mar. 31, 2025 |
Dec. 31, 2024 |
|
| Class of Stock [Line Items] | ||||||
| Preferred stock, shares authorized | 10,000,000 | 10,000,000 | ||||
| Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 | ||||
| Preferred stock, shares issued | 500,000 | 500,000 | ||||
| Preferred stock, shares outstanding | 500,000 | 500,000 | ||||
| Common stock, shares authorized | 500,000,000 | 500,000,000 | ||||
| Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 | ||||
| Capital contribution | $ 2,170,638 | |||||
| Common Stock [Member] | Consulting Services [Member] | ||||||
| Class of Stock [Line Items] | ||||||
| Common stock, par value (in dollars per share) | $ 5.30 | $ 5.20 | ||||
| Number of shares for acquired | 2,250 | 3,510 | ||||
| Repayments of related party debt | $ 11,925 | $ 18,252 | ||||
| Gongfa Materials Co Limited [Member] | ||||||
| Class of Stock [Line Items] | ||||||
| Common stock, par value (in dollars per share) | $ 4.80 | |||||
| Number of shares for acquired | 24,944,381 | |||||
| Series A Preferred Stock [Member] | ||||||
| Class of Stock [Line Items] | ||||||
| Preferred stock, shares authorized | 2,000,000 | 2,000,000 | ||||
| Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 | ||||
| Preferred stock, shares issued | 520,000 | 520,000 | ||||
| Preferred stock, shares outstanding | 520,000 | 520,000 | ||||
| Series B Preferred Stock [Member] | ||||||
| Class of Stock [Line Items] | ||||||
| Preferred stock, shares authorized | 1,000,000 | |||||
| Preferred stock, par value (in dollars per share) | $ 0.001 | |||||
| Preferred stock, voting rights | The Series B Preferred Stock shall vote on any matter that may from time to time be submitted to the Company’s shareholders for a vote, on a 1,000 for one basis. If the Company effects a stock split which either increases or decreases the number of shares of Common Stock outstanding and entitled to vote, the voting rights of the Series A shall not be subject to adjustment unless specifically authorized. | |||||
| Original issue price | $ 0.001 | |||||
| Series B Preferred Stock [Member] | Stock Cancellation Agreement [Member] | Chuang Fu [Member] | ||||||
| Class of Stock [Line Items] | ||||||
| Cancellation of shares | 150,000 | |||||
| Stock cancellation per value | $ 0.001 | |||||
| Stock exchange value | $ 100 | |||||
| Convertible Common Stock [Member] | ||||||
| Class of Stock [Line Items] | ||||||
| Preferred stock, convertible, conversion ratio | 1,000 | |||||
Acquisition of Business under Common Control (Details Narrative) - Gongfa Materials Co Limited [Member] |
Jan. 14, 2025
shares
|
|---|---|
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |
| Equity interest | 100.00% |
| Shares exchanged | 24,944,381 |
Disposal of Subsidiary (Details) - Asia Image [Member] |
Sep. 25, 2024
USD ($)
|
|---|---|
| Assets and Liabilities | |
| Cash and Cash Equivalents | $ 41,425 |
| Advances to suppliers | 1,087,589 |
| Total assets | 1,129,014 |
| Accounts payable and accrued liabilities | 8,508 |
| Due to related parties | 202,850 |
| Total liabilities | 211,358 |
| Net assets disposed | $ 917,656 |
Disposal of Subsidiary (Details Narrative) - Asia Image [Member] |
1 Months Ended |
|---|---|
|
Sep. 25, 2024
USD ($)
| |
| Schedule of Equity Method Investments [Line Items] | |
| Consideration amount | $ 500,760 |
| Net loss | 416,896 |
| Raymond Fu [Member] | |
| Schedule of Equity Method Investments [Line Items] | |
| Consideration amount | $ 500,760 |
Income taxes (Details) - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
||||
| Total taxable income (loss) | $ 2,945,628 | $ 1,388,782 | [1] | ||
| UNITED STATES | |||||
| Total taxable income (loss) | (66,292) | (20,260) | |||
| HONG KONG | |||||
| Total taxable income (loss) | (15,547) | (34,119) | |||
| CHINA | |||||
| Total taxable income (loss) | $ 3,027,467 | $ 1,443,161 | |||
| |||||
Income taxes (Details 1) - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
||||
| Income Tax Disclosure [Abstract] | |||||
| Income (Loss) before income tax expenses | $ 2,945,628 | $ 1,388,782 | [1] | ||
| Income tax expenses (benefits) computed at statutory tax rates | 740,380 | 350,906 | |||
| Effect of temporary differences | (511,456) | (138,282) | |||
| Effect of change in valuation allowance | 16,487 | 9,844 | |||
| Income tax expenses (benefits) | $ 245,411 | $ 222,468 | [1] | ||
| |||||
Income taxes (Details Narrative) - USD ($) |
3 Months Ended | |
|---|---|---|
Mar. 31, 2025 |
Dec. 31, 2024 |
|
| Income Tax Disclosure [Abstract] | ||
| Estimated tax rate | 21.00% | |
| Deferred tax assets | $ 195,342 | $ 181,421 |
Concentrations, Risks, and Uncertainties (Details Narrative) - USD ($) |
3 Months Ended | 12 Months Ended | |
|---|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
Dec. 31, 2024 |
|
| Concentration Risk [Line Items] | |||
| Sales issued | $ 8,326,942 | ||
| Receivable from related party | $ 0 | ||
| Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Two Customer [Member] | |||
| Concentration Risk [Line Items] | |||
| Concentration percentage | 10.00% | 10.00% | |
| Accounts Receivable [Member] | Customer Concentration Risk [Member] | Two Customer [Member] | |||
| Concentration Risk [Line Items] | |||
| Concentration percentage | 10.00% | 10.00% | |
| Purchases [Member] | Customer Concentration Risk [Member] | Three Supplier [Member] | |||
| Concentration Risk [Line Items] | |||
| Concentration percentage | 10.00% | ||
| Purchases [Member] | Customer Concentration Risk [Member] | Four Supplier [Member] | |||
| Concentration Risk [Line Items] | |||
| Concentration percentage | 10.00% | ||
| Accounts Payable [Member] | Customer Concentration Risk [Member] | Three Supplier [Member] | |||
| Concentration Risk [Line Items] | |||
| Concentration percentage | 10.00% | ||
| Accounts Payable [Member] | Customer Concentration Risk [Member] | One Supplier [Member] | |||
| Concentration Risk [Line Items] | |||
| Concentration percentage | 10.00% | ||
Leases (Details) - USD ($) |
3 Months Ended | |
|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
| Leases [Abstract] | ||
| Operating lease cost | $ 17,200 | $ 21,324 |
| Cash paid for amounts included in the measurement of lease liabilities | $ 8,482 | $ 20,119 |
| Operating Lease, Weighted Average Remaining Lease Term | 1 year 6 months 29 days | 1 year 9 months 29 days |
| Operating Lease, Weighted Average Discount Rate, Percent | 4.38% | 4.99% |
Leases (Details 1) - USD ($) |
Mar. 31, 2025 |
Dec. 31, 2024 |
|||
|---|---|---|---|---|---|
| Operating leases | |||||
| Right-of-use assets, net | $ 60,892 | $ 69,191 | [1] | ||
| Operating lease liabilities | $ 73,074 | $ 80,469 | |||
| |||||
Leases (Details 2) |
Mar. 31, 2025
USD ($)
|
|---|---|
| Leases [Abstract] | |
| 2025 (nine months remaining) | $ 42,406 |
| 2026 | 32,878 |
| 2027 | |
| Thereafter | |
| Total undiscounted lease payments | 75,284 |
| Less: interest | (2,210) |
| Total lease liabilities | $ 73,074 |
Leases (Details Narrative) - USD ($) |
3 Months Ended | |
|---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
| Operating lease expenses | $ 17,200 | $ 21,324 |
| Minimum [Member] | ||
| Borrowing rate | 4.35% | |
| Maximum [Member] | ||
| Borrowing rate | 5.63% | |
8$@C#EC/ISYA-Z6/3?RF,R)5@!O5:)*T2/)#QE"UE,L,4[5SX9*)3/(=M
M.L!$X0DLRV157HC3/32?!YK'_Q*:@H4RAN\)1AM?>\ EQ'';E.[+. 2U\$1"
MCXQ]E0;0"3R5_.K5:R&71JW8'' @+!/&E=I@-4>)O3+3Y9TVUUY^O^+2KCTNKN"*;B5ZB%
MD"EHTGY%RU''0I1B,\5_#_?UVE7UFKJ]:]:A_?Y4;5Q
X@M(BE?"0^.H95 GYFV]>^0R8TIF6#(S)-[O1JX,:9B150:%5M2?@]E,W!5
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MZ=U]K3FV#HWJ]Z?K8>VHN[,7 %0@D*YTUC:%,6BK\GYCPS!89:X[G!'