XML 19 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities:    
Net loss $ (2,119,417) $ (2,502,351)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expenses 1,974
Amortization of right of use assets 17,137 26,995
Share-based compensation 1,007,712
Allowance for credit losses against other current assets 315,000
Changes in fair value of short-term investments 818
Reversal of exercise tax payable (Note 6) 411,491
Changes in operating assets and liabilities:    
Other current assets 39,153 (6,997)
Amount due to related parties 218,283 130,735
Other payable and accrued expenses (379,238) 137,093
Lease liabilities (17,263) (22,414)
Net cash used in operating activities (1,514,036) (1,227,253)
Cash flows from investing activities:    
Cash acquired in reverse capitalization 929,302
Redemption of short-term investments (1,400)
Net cash (used in) provided by investing activities (1,400) 929,302
Cash flows from financing activities:    
Subscription fees received from shareholders 356,800
Payment of offering cost (999,700)
Borrowings from related parties 1,473,264 1,051,560
Repayment of borrowings to a related party (25,000)
Payment of extension loans (380,000)
Proceeds of prepayment shortfall under forward purchase contract 150,000
Net cash provided by financing activities 1,473,264 153,660
Effect of exchange rates on cash (351)
Net decrease in cash (42,523) (144,291)
Cash at beginning of year 52,616 196,907
Cash at end of year 10,093 52,616
Supplemental cash flow information    
Cash paid for interest expense
Cash paid for income tax
Non-cash investing and financing activities    
Operating lease right-of-use assets obtained in exchange for operating lease liabilities 29,223 25,824
Transfer of advance of subscription fees from shareholders to equity 590,000
Offering costs payable accrued directly related to the business combination 1,353,913
Issuance of ordinary shares to settle working capital loans 2,636,000
Share based compensation to a non-employee as part of offering cost $ 21,939