XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock, Common [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Stockholders Deficit [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 29, 2022 [1] $ 26,624,694 [1]   $ 103,478,696 $ (24,853,275) $ 105,250,115 $ 2,599,968 $ 107,850,083
Balance, shares at Dec. 29, 2022 [1] 1              
Effect of reverse recapitalization [1] [1]  
Retrospective effects on equity due to reverse acquisition effective September 17, 2024, shares [1] 11              
Balance at Dec. 31, 2022 [1] 26,624,694 [1]   103,478,696 (24,853,275) 105,250,115 2,599,968 107,850,083
Balance, shares at Dec. 31, 2022 [1] 12              
Net income (loss) [1] [1]   6,002,440 6,002,440 415,451 6,417,891
Foreign currency translation adjustment [1] [1]   (10,945,737) (10,945,737) (26,603) (10,972,340)
Issuance of common stock $ 1 [1] 9 [1]   10 10
Issuance of common stock, shares [1] 11,850              
Unrealized gain on available-for-sale debt security, net of tax effect of $86,150 [1] [1]   30,062 30,062 30,062
Balance at Mar. 31, 2023 $ 1 [1] 26,624,703 [1]   109,481,136 (35,768,950) 100,336,890 2,988,816 103,325,706
Balance, shares at Mar. 31, 2023 [1] 11,862              
Balance at Dec. 31, 2022 [1] 26,624,694 [1]   103,478,696 (24,853,275) 105,250,115 2,599,968 107,850,083
Balance, shares at Dec. 31, 2022 [1] 12              
Net income (loss)               24,330,964
Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of $(97,856)               (8,760)
Balance at Sep. 30, 2023 $ 9,419 [1] 36,879,281 [1]   128,506,472 (44,254,594) 121,140,578 1,470,493 122,611,071
Balance, shares at Sep. 30, 2023 [1] 94,192,433              
Balance at Mar. 31, 2023 $ 1 [1] 26,624,703 [1]   109,481,136 (35,768,950) 100,336,890 2,988,816 103,325,706
Balance, shares at Mar. 31, 2023 [1] 11,862              
Net income (loss) [1] [1]   10,668,922 10,668,922 (813,640) 9,855,282
Foreign currency translation adjustment [1] [1]   (7,561,898) (7,561,898) (316,735) (7,878,633)
Unrealized gain on available-for-sale debt security, net of tax effect of $86,150 [1] [1]   166,561 166,561 166,561
Balance at Jun. 30, 2023 $ 1 [1] 26,624,703 [1]   120,150,058 (43,164,287) 103,610,475 1,858,441 105,468,916
Balance, shares at Jun. 30, 2023 [1] 11,862              
Net income (loss) [1] [1]   8,356,414 8,356,414 (298,623) 8,057,791
Foreign currency translation adjustment [1] [1]   (884,924) (884,924) (89,325) (974,249)
Issuance of common stock $ 9,418 [1] (8,623) [1]   795 795
Issuance of common stock, shares [1] 94,180,571              
Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of $(97,856) [1] [1]   (205,383) (205,383) (205,383)
Deemed contribution in connection with disposal of property and equipment [1] 9,620,453 [1]   9,620,453 9,620,453
Deemed contribution in connection with reorganization [1] 642,748 [1]   642,748 642,748
Balance at Sep. 30, 2023 $ 9,419 [1] 36,879,281 [1]   128,506,472 (44,254,594) 121,140,578 1,470,493 122,611,071
Balance, shares at Sep. 30, 2023 [1] 94,192,433              
Balance at Dec. 29, 2023 $ 795 36,887,905 142,848,732 (37,578,255) 142,159,177 1,651,072 143,810,249
Balance, shares at Dec. 29, 2023 [1] 7,949,000              
Effect of reverse recapitalization $ 8,624 (8,624)
Retrospective effects on equity due to reverse acquisition effective September 17, 2024, shares [1] 86,243,433              
Balance at Dec. 31, 2023 $ 9,419 36,879,281 142,848,732 (37,578,255) 142,159,177 1,651,072 143,810,249
Balance, shares at Dec. 31, 2023 [1] 94,192,433              
Disposal of subsidiary (1,221,795) (1,221,795)
Net income (loss) 18,757,752 18,757,752 (7,536) 18,750,216
Foreign currency translation adjustment (10,109,388) (10,109,388) (84,464) (10,193,852)
Balance at Mar. 31, 2024 $ 9,419 36,879,281 161,606,484 (47,687,643) 150,807,541 337,277 151,144,818
Balance, shares at Mar. 31, 2024 [1] 94,192,433              
Balance at Dec. 31, 2023 $ 9,419 36,879,281 142,848,732 (37,578,255) 142,159,177 1,651,072 143,810,249
Balance, shares at Dec. 31, 2023 [1] 94,192,433              
Net income (loss)               40,142,008
Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of $(97,856)              
Balance at Sep. 30, 2024 $ 10,302 60,825,115 (2,700,000) 182,923,786 (36,078,149) 204,981,054 539,370 205,520,424
Balance, shares at Sep. 30, 2024 [1] 103,020,816              
Balance at Mar. 31, 2024 $ 9,419 36,879,281 161,606,484 (47,687,643) 150,807,541 337,277 151,144,818
Balance, shares at Mar. 31, 2024 [1] 94,192,433              
Net income (loss) 18,484,408 18,484,408 72,917 18,557,325
Foreign currency translation adjustment (8,995,632) (8,995,632) (50,917) (9,046,549)
Balance at Jun. 30, 2024 $ 9,419 36,879,281 180,090,892 (56,683,275) 160,296,317 359,277 160,655,594
Balance, shares at Jun. 30, 2024 [1] 94,192,433              
Net income (loss) 2,832,894 2,832,894 1,573 2,834,467
Foreign currency translation adjustment 20,605,126 20,605,126 178,520 20,783,646
Reverse recapitalization, net of transaction costs $ 508 8,407,380 8,407,888 8,407,888
Reverse recapitalization ,shares [1] 5,080,820              
Issuance of common stock to settle convertible note $ 27 2,699,973 (2,700,000)
Issuance of common stock from conversion of convertible note, shares [1] 270,000              
Issuance of common stock as incentive shares $ 34 (34)
Issuance of common stock as incentive shares [1] 339,565              
Stock-based compensation 12,807,455 12,807,455 12,807,455
Issuance of common stock from exercise of stock warrants $ 314 31,060 31,374 31,374
Issuance of common stock from exercise of stock warrants, shares [1] 3,137,998              
Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of $(97,856)              
Balance at Sep. 30, 2024 $ 10,302 $ 60,825,115 $ (2,700,000) $ 182,923,786 $ (36,078,149) $ 204,981,054 $ 539,370 $ 205,520,424
Balance, shares at Sep. 30, 2024 [1] 103,020,816              
[1] Retrospectively restated for effect of share issuances on September 8, 2023.