XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Unaudited Condensed Consolidated Statements of Changes in Equity - USD ($)
Ordinary Shares
Class A
Ordinary Shares
Class B
Paid-in Capital
Accumulated Deficits
Non- Controlling Interests
Total
Balance at Dec. 31, 2023 $ 31,800 $ 27,822,200 $ (17,454,200) $ 10,399,800
Balance (in Shares) at Dec. 31, 2023 31,724,631        
Issuance of common stocks to certain investors in a private placement $ 2,500 3,732,500 3,735,000
Issuance of common stocks to certain investors in a private placement (in Shares) 2,490,000          
Issuance of common stocks to an underwriter $ 100 (100)
Issuance of common stocks to an underwriter (in Shares) 124,000          
Issuance of ordinary shares to acquire a subsidiary $ 1,500 2,263,500 1,510,000 3,775,000
Issuance of ordinary shares to acquire a subsidiary (in Shares) 1,500,000          
Share-based compensation to employees $ 100 361,000 361,100
Share-based compensation to employees (in Shares) 102,000          
Net loss (866,800) (1,068,900) (1,935,700)
Balance at Mar. 31, 2024 $ 36,000 34,179,100 (18,321,000) 441,100 16,335,200
Balance (in Shares) at Mar. 31, 2024 35,940,631        
Balance at Dec. 31, 2023 $ 31,800 27,822,200 (17,454,200) 10,399,800
Balance (in Shares) at Dec. 31, 2023 31,724,631        
Net loss           (5,508,300)
Balance at Jun. 30, 2024 $ 38,200 38,699,200 (21,724,500) 272,000 17,284,900
Balance (in Shares) at Jun. 30, 2024 38,123,566        
Balance at Mar. 31, 2024 $ 36,000 34,179,100 (18,321,000) 441,100 16,335,200
Balance (in Shares) at Mar. 31, 2024 35,940,631        
Issuance of common stocks to certain investors in a private placement $ 1,700 3,698,300 3,700,000
Issuance of common stocks to certain investors in a private placement (in Shares) 1,681,817          
Share-based compensation to non-employees 120,000 120,000
Share-based compensation to non-employees (in Shares) 57,077          
Issuance of common stocks to an underwriter $ 100 (100)
Issuance of common stocks to an underwriter (in Shares) 84,091          
Share-based compensation to employees $ 400 701,900 702,300
Share-based compensation to employees (in Shares) 359,950          
Net loss (3,403,500) (169,100) (3,572,600)
Balance at Jun. 30, 2024 $ 38,200 38,699,200 (21,724,500) 272,000 17,284,900
Balance (in Shares) at Jun. 30, 2024 38,123,566        
Balance at Dec. 31, 2024 $ 34,600 $ 5,900 40,405,400 (26,337,600) 14,108,300
Balance (in Shares) at Dec. 31, 2024 34,536,384 5,933,700        
Share-based compensation to non-employees $ 100 175,700 175,800
Share-based compensation to non-employees (in Shares) 115,377          
Share-based compensation to employees $ 100 111,000 111,200
Share-based compensation to employees (in Shares) 132,050          
Issuance of ordinary shares to Manager of ATM (Note 7) [1] 3,400 3,400
Issuance of ordinary shares to Manager of ATM (Note 7) (in Shares) 5,800          
Net loss (2,477,900) (2,477,900)
Balance at Mar. 31, 2025 $ 34,800 $ 5,900 40,695,600 (28,815,500) 11,920,800
Balance (in Shares) at Mar. 31, 2025 34,789,611 5,933,700        
Balance at Dec. 31, 2024 $ 34,600 $ 5,900 40,405,400 (26,337,600) 14,108,300
Balance (in Shares) at Dec. 31, 2024 34,536,384 5,933,700        
Net loss           (3,942,100)
Balance at Jun. 30, 2025 $ 35,300 $ 5,900 41,155,100 (30,279,700)   10,916,600
Balance (in Shares) at Jun. 30, 2025 35,299,071 5,933,700        
Balance at Mar. 31, 2025 $ 34,800 $ 5,900 40,695,600 (28,815,500) 11,920,800
Balance (in Shares) at Mar. 31, 2025 34,789,611 5,933,700        
Share-based compensation to non-employees [1] 52,500 52,500
Share-based compensation to non-employees (in Shares) 66,000          
Share-based compensation to employees $ 100 50,400 50,500
Share-based compensation to employees (in Shares) 50,550          
Issuance of ordinary shares to Manager of ATM (Note 7) $ 400 356,600 357,000
Issuance of ordinary shares to Manager of ATM (Note 7) (in Shares) 392,910          
Net loss (1,464,200) (1,464,200)
Balance at Jun. 30, 2025 $ 35,300 $ 5,900 $ 41,155,100 $ (30,279,700)   $ 10,916,600
Balance (in Shares) at Jun. 30, 2025 35,299,071 5,933,700        
[1] The amount of Class A Ordinary Shares issued for share-based compensation to non-employees was below 100.