XML 20 R7.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities    
Net (loss) income $ (733,663) $ 9,344
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation of property and equipment 88,186 21,783
Amortization of right-of use assets 119,356 58,186
Interest expenses on lease liabilities 80,297 21,433
Interest expenses on promissory notes 120,602 0
Change in operating assets and liabilities:    
Accounts receivable (237,937) (74,263)
Accounts payable 60,713 57,243
Construction payable (361,294) 0
Prepaid expenses and other current assets (12,885) (1,537)
Accrued liabilities and other payables 866,282 109,860
Operating lease liabilities (169,178) (3,178)
Income tax payable 0 17,376
Net cash (used in) provided by operating activities (179,521) 216,247
Cash flows from investing activities    
Purchase of property and equipment (500,283) (1,031,262)
Net cash used in investing activities (500,283) (1,031,262)
Cash flows from financing activities    
Advances from director 68,429 884,465
Advances from shareholder 826,716 0
Net cash provided by financing activities 895,145 884,465
Foreign currency translation adjustment (13,234) (1,764)
Net change in cash and cash equivalents 202,107 67,686
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 120,319 52,633
CASH AND CASH EQUIVALENTS, END OF YEAR 322,426 120,319
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:    
Cash paid for income taxes 0 0
Cash paid for interest $ 0 $ 0