XML 55 R4.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME(LOSS) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME(LOSS)    
REVENUE (including $112,556 and $106,919 of revenue from related parties for the year ended December 31, 2024 and 2023 respectively) $ 9,510,646 $ 9,770,806
COST OF REVENUE (including $297,736 and $184,433 of cost of revenue from related parties for the years ended December 31, 2024 and 2023, respectively) (8,221,125) (8,441,308)
GROSS PROFIT 1,289,521 1,329,498
OTHER INCOME    
Dividend income 68,130 61,409
Interest income 147,641 68,675
Fair value gain on investments in equity securities 69,476 306,614
Gain on disposal of investments in equity securities 38,409 7,245
Reversal of expected credit losses 1,689,412 0
Others 59,405 42,093
TOTAL OTHER INCOME 2,072,473 486,036
OPERATING EXPENSES    
Sales and marketing (2,030,684) (596,858)
Research and development (47,511) (54,982)
General and administrative (including $1,969 and nil of rental expenses to related party for the years ended December 31, 2024 and 2023, respectively) (1,973,968) (2,442,855)
Provision for expected credit losses (883,533) (1,314,427)
TOTAL OPERATING EXPENSES (4,935,696) (4,409,122)
LOSS FROM OPERATIONS (1,573,702) (2,593,588)
FINANCE COSTS (21,146) (13,929)
LOSS BEFORE TAX (1,594,848) (2,607,517)
Deferred tax 12,305 17,359
Income tax (15,799) (38,885)
Tax expense (3,494) (21,526)
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS (1,598,342) (2,629,043)
Other Comprehensive Income (Loss), Tax [Abstract]    
Foreign currency translation gain/(loss) 122,294 (268,232)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (1,476,048) $ (2,897,275)
Earnings Per Share, Diluted $ (0.090) $ (0.166)
Weighted Average Number of Shares Outstanding, Diluted 17,818,483 15,875,455