XML 82 R63.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF PURCHASE PRICE CONSIDERATION (Details) - USD ($)
Dec. 31, 2024
Nov. 20, 2024
Sep. 17, 2024
Dec. 31, 2023
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]        
Cash and cash equivalents   $ 1,489,581 $ 11,707,417  
Inventories   259,086    
Prepaid expense and other current assets   114,379 416,799  
Property and equipment, net   650,119    
Intangible assets, net   1,534,349    
Operating lease right-of-use assets   1,187,640    
Long-term prepayments   398,834    
Other assets   352,802    
Accounts payable   (399,037) $ (1,108)  
Accrued liabilities and other current liabilities   (354,557)    
Advance from customers   (726,857)    
Operating lease liabilities, current   (832,314)    
Current portion of long-term loans   (35,742)    
Income tax payable   (47,229)    
Deferred tax liabilities   (345,269)    
Operating lease liabilities, non-current   (405,107)    
Other liabilities   (269,155)    
Total identifiable net assets   2,571,523    
Goodwill $ 4,613,784 3,154,067   $ 3,590,791
Total purchase consideration   $ 5,725,590