XML 23 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Operations and Comprehensive Income - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Defined Benefit Plan Disclosure [Line Items]    
Total revenues, net $ 205,415,542 $ 193,542,423
Cost of revenues (including cost of revenues from a related party of $8,472,202 and $2,842,588 for the years ended December 31, 2024 and 2023, respectively) 49,365,035 56,238,385
Gross profit 156,050,507 137,304,038
Operating expenses:    
Selling, general and administrative expenses 57,665,140 66,234,942
Stock-based compensation 13,022,692
Impairment loss on intangible asset 15,058,965
Misappropriation loss 409,030
Total operating expenses 85,746,797 66,643,972
Income from operations 70,303,710 70,660,066
Other income (expenses):    
Interest income 19,943 86,748
Interest expense (28,300) (45,292)
Other income (including other income from related parties of $2,673,077 and nil for the years ended December 31, 2024 and 2023, respectively) 4,810,008 3,623,332
Other expenses (5,463,153) (745,519)
Gain on disposal of subsidiary 3,813,609
Total other income 3,152,107 2,919,269
Income before income taxes 73,455,817 73,579,335
Income tax expense 26,765,925 35,018,729
Net income 46,689,892 38,560,606
Less: net income (loss) attributable to non-controlling interests 75,617 (809,430)
Net income attributable to SBC Medical Group Holdings Incorporated 46,614,275 39,370,036
Other comprehensive loss:    
Foreign currency translation adjustment (16,557,607) (12,855,686)
Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of nil and $3,869 for the years ended December 31, 2024 and 2023, respectively (8,760)
Total comprehensive income 30,132,285 25,696,160
Less: comprehensive income (loss) attributable to non-controlling interests 117,830 (948,896)
Comprehensive income attributable to SBC Medical Group Holdings Incorporated $ 30,014,455 $ 26,645,056
Net income per share - basic [1] $ 0.48 $ 0.42
Net income per share - diluted [1] $ 0.48 $ 0.42
Weighted average shares outstanding - basic [1] 96,561,041 94,192,433
Weighted average shares outstanding - diluted [1] 96,561,041 94,192,433
Related Party [Member]    
Defined Benefit Plan Disclosure [Line Items]    
Total revenues, net $ 195,173,889 $ 182,738,049
Cost of revenues (including cost of revenues from a related party of $8,472,202 and $2,842,588 for the years ended December 31, 2024 and 2023, respectively) 8,472,202 2,842,588
Other income (expenses):    
Other income (including other income from related parties of $2,673,077 and nil for the years ended December 31, 2024 and 2023, respectively) 2,673,077
Nonrelated Party [Member]    
Defined Benefit Plan Disclosure [Line Items]    
Total revenues, net $ 10,241,653 $ 10,804,374
[1] Retrospectively restated for effect of reverse recapitalization on September 17, 2024.