XML 25 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders' Equity - 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              
Balance, shares at Dec. 29, 2022              
Effect of reverse recapitalization [1] [1]
Effect of reverse recapitalizati, 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              
Balance, shares at Dec. 31, 2022              
Issuance of common stock [1] $ 9,419 (8,614) 805 805
Issuance of common stock, shares [1] 94,192,421              
Net income [1] [1] 39,370,036 39,370,036 (809,430) 38,560,606
Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of $3,869 [1] [1] (8,760) (8,760) (8,760)
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 disposal of reorganization [1] 642,748 [1] 642,748 642,748
Foreign currency translation adjustment [1] [1] (12,716,220) (12,716,220) (139,466) (12,855,686)
Balance at Dec. 31, 2023 $ 9,419 [1] 36,879,281 [1] 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              
Balance, shares at Dec. 31, 2023            
Net income [1] [1] 46,614,275 46,614,275 75,617 $ 46,689,892
Foreign currency translation adjustment [1] [1] (16,599,820) (16,599,820) 42,213 (16,557,607)
Disposal of subsidiary [1] [1] (1,221,795) (1,221,795)
Reverse recapitalization, net of transaction costs $ 508 [1] 8,407,380 [1] 8,407,888 8,407,888
Reverse recapitalization, net of transaction costs, shares [1] 5,080,820              
Issuance of common stock to settle convertible note $ 27 [1] 2,699,973 [1] $ (2,700,000)
Issuance of common stock from conversion of convertible note, shares 270,000 [1]   (270,000)          
Issuance of common stock as incentive shares $ 34 [1] (34) [1]
Issuance of common stock as incentive shares, shares [1] 339,565              
Stock-based compensation [1] 13,022,692 [1] 13,022,692 13,022,692
Issuance of common stock from exercise of stock warrants $ 314 [1] 31,060 [1] 31,374 31,374
Issuance of common stock from exercise of stock warrants, shares [1] 3,137,998              
Deemed contribution in connection with disposal of subsidiaries [1] 1,473,571 [1] 1,473,571 (634,106) 839,465
Balance at Dec. 31, 2024 $ 10,302 [1] $ 62,513,923 [1] $ (2,700,000) $ 189,463,007 $ (54,178,075) $ 195,109,157 $ (86,999) $ 195,022,158
Balance, shares at Dec. 31, 2024 [1] 103,020,816              
Balance, shares at Dec. 31, 2024     (270,000)         270,000
[1] Retrospectively restated for effect of share issuances on September 8, 2023.