XML 64 R53.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF CONSOLIDATED FINANCIAL STATEMENTS OF VARIABLE INTEREST ENTITY (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Current assets          
Cash and cash equivalents $ 137,393,070   $ 137,393,070   $ 103,022,932
Prepaid expenses and other current assets 8,372,668   8,372,668   10,050,005
Total current assets 202,099,828   202,099,828   165,905,926
Property and equipment, net 13,194,414   13,194,414   13,582,017
Other assets 15,550,402   15,550,402   15,442,058
Total non-current assets 94,378,764   94,378,764   92,899,345
Total assets 296,478,592   296,478,592   258,805,271
Current Liabilities          
Accounts payable 14,873,829   14,873,829   26,531,944
Total current liabilities 72,420,534   72,420,534   92,451,270
Loan payable to a subsidiary of the Company 686,470   686,470   1,062,722
Total non-current liabilities 18,537,634   18,537,634   22,543,752
Total liabilities 90,958,168   90,958,168   114,995,022
Cost of revenues 9,845,793 $ 13,780,309 38,816,865 $ 37,256,066  
Total operating expenses 29,404,487 13,475,134 56,592,092 47,265,904  
Net income (loss) 2,832,894 8,356,414 40,075,054 25,027,776  
Net cash provided by (used in) operating activities     27,886,231 22,753,983  
Net cash provided by (used in) investing activities     (5,554,039) 8,659,196  
Net cash used in financing activities     11,584,038 6,262,589  
Related Party [Member]          
Current assets          
Accounts receivable 27,835,179   27,835,179   33,676,672
Current Liabilities          
Due to related party 3,532,453   3,532,453   3,583,523
Revenues     1,382,803  
Aikawa Medical Management Inc [Member]          
Current assets          
Cash and cash equivalents 44,974   44,974   28,934
Accounts receivable 26,768   26,768   26,916
Prepaid expenses and other current assets     11,074
Total current assets 71,742   71,742   66,924
Property and equipment, net 1,799,372   1,799,372   1,799,372
Loans receivables from subsidiaries of the Company 3,101,764   3,101,764   3,060,581
Other assets 2,275   2,275   2,275
Total non-current assets 4,903,411   4,903,411   4,862,228
Total assets 4,975,153   4,975,153   4,929,152
Current Liabilities          
Accounts payable 18,856   18,856   17,942
Accrued liabilities and other current liabilities 17,824   17,824   17,824
Total current liabilities 2,847,483   2,847,483   2,911,174
Loan payable to a subsidiary of the Company 8,897,215   8,897,215   9,157,660
Total non-current liabilities 8,897,215   8,897,215   9,157,660
Total liabilities 11,744,698   11,744,698   12,068,834
Revenues 40,470 41,736 229,330 122,676  
Cost of revenues 15,412 56,510 46,235  
Total operating expenses 118,009 28,228 373,729 45,281  
Net income (loss) 17,461 (1,904) (105,909) 31,160  
Net cash provided by (used in) operating activities (18,640) 28,772 (120,365) 161,677  
Net cash provided by (used in) investing activities 45,000 (10,000) 95,000 (90,000)  
Net cash used in financing activities (15,181) $ (31,462) (64,605) $ (114,688)  
Aikawa Medical Management Inc [Member] | Related Party [Member]          
Current Liabilities          
Due to related party $ 2,810,803   $ 2,810,803   $ 2,875,408