XML 124 R4.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Operations and Comprehensive Income - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Defined Benefit Plan Disclosure [Line Items]        
Total revenues, net $ 47,328,701 $ 54,808,042 $ 205,415,542 $ 193,542,423
Cost of revenues (including cost of revenues from related parties of $3,456,928 and $1,797,359 for the three months ended March 31, 2025 and 2024, respectively) 9,595,617 15,288,667 49,365,035 56,238,385
Gross profit 37,733,084 39,519,375 156,050,507 137,304,038
Operating expenses:        
Selling, general and administrative expenses 13,531,010 15,058,490 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 13,531,010 15,058,490 85,746,797 66,643,972
Income from operations 24,202,074 24,460,885 70,303,710 70,660,066
Other income (expenses):        
Interest income 55,333 17,689 19,943 86,748
Interest expense (6,207) (3,008) (28,300) (45,292)
Other income 151,328 349,681 4,810,008 3,623,332
Other expenses (1,697,259) (1,436,656) (5,463,153) (745,519)
Gain on redemption of life insurance policies 8,746,138    
Gain on disposal of subsidiary 3,813,609 3,813,609
Total other income 7,249,333 2,741,315 3,152,107 2,919,269
Income before income taxes 31,451,407 27,202,200 73,455,817 73,579,335
Income tax expense 9,959,457 8,451,984 26,765,925 35,018,729
Net income 21,491,950 18,750,216 46,689,892 38,560,606
Less: net loss attributable to non-controlling interests (10,496) (7,536) 75,617 (809,430)
Net income attributable to SBC Medical Group Holdings Incorporated 21,502,446 18,757,752 46,614,275 39,370,036
Other comprehensive income (loss):        
Foreign currency translation adjustment 9,808,327 (10,193,852) (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 31,300,277 8,556,364 30,132,285 25,696,160
Less: comprehensive loss attributable to non-controlling interests (36,832) (92,000) 117,830 (948,896)
Comprehensive income attributable to SBC Medical Group Holdings Incorporated $ 31,337,109 $ 8,648,364 $ 30,014,455 $ 26,645,056
Net income per share attributable to SBC Medical Group Holdings Incorporated - Basic $ 0.21 [1] $ 0.20 [1] $ 0.48 [2] $ 0.42 [2]
Net income per share attributable to SBC Medical Group Holdings Incorporated - Diluted $ 0.21 [1] $ 0.20 [1] $ 0.48 [2] $ 0.42 [2]
Weighted average shares outstanding - Basic 103,276,637 [1] 94,192,433 [1] 96,561,041 [2] 94,192,433 [2]
Weighted average shares outstanding - Diluted 103,276,637 [1] 94,192,433 [1] 96,561,041 [2] 94,192,433 [2]
Related Party [Member]        
Defined Benefit Plan Disclosure [Line Items]        
Total revenues, net $ 45,257,145 $ 50,470,207 $ 195,173,889 $ 182,738,049
Cost of revenues (including cost of revenues from related parties of $3,456,928 and $1,797,359 for the three months ended March 31, 2025 and 2024, respectively) 3,456,928 1,797,359 8,472,202 2,842,588
Other income (expenses):        
Other income     2,673,077
Nonrelated Party [Member]        
Defined Benefit Plan Disclosure [Line Items]        
Total revenues, net $ 2,071,556 $ 4,337,835 $ 10,241,653 $ 10,804,374
[1] Retrospectively restated for effect of reverse recapitalization on September 17, 2024.
[2] Retrospectively restated for effect of reverse recapitalization on September 17, 2024.