XML 69 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Financial Information of the Parent Company (Tables) - Parent Company [Member]
12 Months Ended
Dec. 31, 2024
Condensed Financial Information of the Parent Company [Line Items]  
Schedule of Parent Company Balance Sheets

PARENT COMPANY BALANCE SHEETS

 

   December 31, 
   2024   2023 
Assets        
Current assets        
Cash  $6,489,424   $8,236,065 
Short-term investments   14,700,000    3,000,000 
Intercompany receivables   15,000    15,000 
Loan receivable   
-
    2,621,971 
Prepaid expenses and other current assets   1,293,893    204,604 
Total current assets   22,498,317    14,077,640 
           
Non-current assets          
Long-term investments   -    1,000,000 
Investments in non-VIE subsidiaries   14,138,600    14,621,943 
Total non-current assets   14,138,600    15,621,943 
Total Assets  $36,636,917   $29,699,583 
           
Liabilities and Shareholders’ Equity          
Current liabilities          
Intercompany payable  $1,361,997   $1,361,997 
Total current liabilities   1,361,997    1,361,997 
           
Total Liabilities   1,361,997    1,361,997 
           
Commitments and Contingencies   
 
    
 
 
           
Shareholders’ Equity          
Ordinary Shares, par value $0.0001 per share, 490,000,000 shares authorized; 14,392,364 shares issued and outstanding as of December 31, 2023.   
-
    1,439 
Class A Ordinary Shares, US$0.0001 par value; 431,808,000 shares authorized, 21,107,364 shares issued and outstanding as of December 31, 2024.   2,111    
-
 
Class B Ordinary Shares, US$0.0001 par value; 58,192,000 shares authorized, 8,192,000 shares issued and outstanding as of December 31, 2024.   819    
-
 
Additional paid-in capital   24,920,060    16,721,551 
Statutory reserve   836,215    836,215 
Retained earnings   10,491,058    11,387,748 
Accumulated other comprehensive loss   (975,343)   (609,367)
Total Shareholders’ Equity   35,274,920    28,337,586 
Total Liabilities and Shareholders’ Equity  $36,636,917   $29,699,583 
Schedule of Parent Company Statements of Operations And Comprehensive Income

PARENT COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

 

   Years Ended December 31, 
   2024   2023   2022 
             
Revenues  $
-
   $36,402   $
-
 
Gross profit   
-
    36,402    
-
 
                
Operating expenses:               
General and administrative   1,323,145    764,111    378,857 
Total operating expenses   1,323,145    764,111    378,857 
                
Operating loss   (1,323,145)   (727,709)   (378,857)
                
Other income (expense)               
Net investment gain   250,826    238,812    
-
 
Interest income   292,996    317,505    35 
Other expense, net   
-
    (3,382)   (4,327)
Total other income (loss)   543,822    552,935    (4,292)
                
Share of (loss) income from subsidiaries   (117,367)   1,222,415    1,798,894 
(Loss) Income before provision for income taxes   (896,690)   1,047,641    1,415,745 
                
Net (loss) income  $(896,690)  $1,047,641   $1,415,745 
Comprehensive (loss) income               
Net (loss) income  $(896,690)  $1,047,641   $1,415,745 
                
Comprehensive (loss) income  $(896,690)  $1,047,641   $1,415,745 
(Loss) earnings per ordinary share               
– Basic and diluted  $(0.04)  $0.08   $0.13 
                
Weighted average number of ordinary shares outstanding               
– Basic and diluted   20,603,614    13,257,469    10,987,679 
Schedule of Parent Company Statements of Cash Flows

PARENT COMPANY STATEMENTS OF CASH FLOWS

 

   Years Ended December 31, 
   2024   2023   2022 
Cash flows from operating activities            
Net (loss) income  $(896,690)  $1,047,641    1,415,745 
Adjustments to reconcile net (loss) income to net cash used in operating activities:               
Accrued interest income from loans   (199,954)   (317,171)   
-
 
Net investment loss (gain)   142,367    (1,461,227)   (1,798,894)
Changes in operating assets and liabilities:               
Deferred offering cost   
-
    (130,134)   60,000 
Due from intercompany   
-
    (5,000)   
-
 
Due to intercompany   
-
    3,067    
-
 
Prepaid expenses and other current assets   
-
    
-
    40,000 
Net cash used in operating activities   (954,277)   (862,824)   (283,149)
                
Cash flows from investing activities               
Loans to third parties   (1,092,453)   (11,260,542)   
-
 
Repayment from third-party loans   3,810,089    8,830,933    
-
 
Purchases of held-to-maturity investments   (18,200,000)   (11,000,000)   
-
 
Redemption of held-to-maturity investments   7,500,000    7,159,018    
-
 
Deposit for acquisition   (1,010,000)   
-
    
-
 
Net cash used in investing activities   (8,992,364)   (6,270,591)   
-
 
                
Cash flows from financing activities:               
Proceeds from issuance of ordinary shares   8,200,000    15,142,902    
-
 
Net cash provided by financing activities   8,200,000    15,142,902    
-
 
                
Net (decrease) increase in cash   (1,746,641)   8,009,487    (283,149)
Cash at beginning of year   8,236,065    226,578    509,727 
Cash at end of year  $6,489,424   $8,236,065    226,578