XML 19 R8.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (4,618,073) $ (2,935,994)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 10,621 10,201  
Amortization of operating right-of-use assets 15,078 38,079  
Amortization of discount on debt instrument 137,662 14,230  
Amortization of capitalized software development costs 382,931 401,555  
(Recovery of) provision for credit losses (5,868) 156,524 $ 125,651
Gain on disposal of equipment (59)  
Loss on disposal of investment in subsidiary (7,936)  
Stock-based compensation expense 277,609  
Deferred tax expenses 3,139  
Change in operating assets and liabilities      
Accounts receivable 1,213,282 (442,242)  
Other receivables 216,768 (27,543)  
Other receivables - related parties (37,278) 35,966  
Prepaid expenses and other current assets 20,856 (51,342)  
Accounts payable (585,682) (194,523)  
Other payables and accrued liabilities 452,211 (424,797)  
Other payables - related parties 51,348 (194,723)  
Taxes payable 8,722  
Deferred revenue (12,966) (65,594)  
Operating lease liability (14,097) (36,896)  
Employee benefit obligations 9,974  
Net cash used in operating activities (2,759,308) (3,439,549)  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of equipment (10,300) (10,246)  
Capitalized software development costs (395,479) (434,811)  
Net cash used in investing activities (405,779) (445,057)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from convertible notes 321,005 1,636,193  
Proceeds from exercise of warrants 202,458 1,336,606  
Repayments of long-term loans - bank (245,023) (200,261)  
Net cash provided by financing activities 2,730,062 2,798,422  
EFFECT OF EXCHANGE RATE CHANGES (178,710) (70,582)  
NET CHANGE IN CASH AND CASH EQUIVALENTS (613,735) (1,156,766)  
CASH AND CASH EQUIVALENTS, beginning of the period 824,728 1,862,781 1,862,781
CASH AND CASH EQUIVALENTS, end of the period 210,993 706,015 $ 824,728
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash paid for income tax 40,517 16,248  
Cash paid for interest 35,574  
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Initial recognition of operating right-of-use assets and lease liability 170,374  
Issuance of warrants 195,835 277,609  
Incremental fair value on modification of warrants 1,223,013  
Related Party [Member]      
CASH FLOWS FROM FINANCING ACTIVITIES:      
Payments of deferred offering costs (421,152) (55,091)  
Proceeds from short-term loan - related parties 226,796 80,975  
Repayments of short-term loan - related parties (118,964)  
Nonrelated Party [Member]      
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from short-term loan - related parties 2,924,942  
Repayments of short-term loan - related parties $ (160,000)