XML 25 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Equity - USD ($)
Ordinary shares
Additional paid-in capital
(Accumulated deficit) Retained Earnings
Accumulated other comprehensive income (loss)
Non- controlling interest
Total
Balance at Dec. 31, 2022 $ 4,100 $ 7,635,319 $ (186,839) $ 395,658 $ 7,848,238
Balance (in Shares) at Dec. 31, 2022 [1] 41,000,000          
Capital injection from shareholders 42,360,581 42,360,581
Net income /loss 9,889,155 9,889,155
Foreign currency translation adjustments (3,200,853) (3,200,853)
Balance at Dec. 31, 2023 $ 4,100 49,995,900 9,702,316 (2,805,195) 56,897,121
Balance (in Shares) at Dec. 31, 2023 [1] 41,000,000          
Reverse recapitalization $ 442 (851,791) (851,349)
Reverse recapitalization (in Shares) [1] 4,425,743          
Reclassification of earnout shares $ (1,300) (39,715,700) (39,717,000)
Reclassification of earnout shares (in Shares) [1] (13,000,000)          
Capitalization of offering costs pursuant to reverse recapitalization (2,572,889) (2,572,889)
Issuance of ordinary shares to a private placement investor $ 110 5,999,990 6,000,100
Issuance of ordinary shares to a private placement investor (in Shares) [1] 1,100,000          
Capital injection from a non-controlling shareholder 10,000 10,000
Issuance of ordinary shares to independent directors $ 7 608,993 609,000
Issuance of ordinary shares to independent directors (in Shares) [1] 70,000          
Asset acquisition by issuing a subsidiary’s shares 940,402 313,300 1,253,702
Net income /loss 40,614,170 (113,851) 40,500,319
Foreign currency translation adjustments (2,689,595) (2,689,595)
Balance at Dec. 31, 2024 $ 3,359 14,414,905 50,316,486 (5,494,790) 199,449 $ 59,439,409
Balance (in Shares) at Dec. 31, 2024 33,595,743 [1]         33,595,743
Settlement of contingent consideration payable $ 172 5,958,622 $ 5,958,794
Settlement of contingent consideration payable (in Shares) [1] 1,712,297          
Share-based compensation to employees $ 2 4,703,758 4,703,760
Share-based compensation to employees (in Shares) [1] 24,000          
Share-based compensation to nonemployees $ 138 8,964,599 8,964,737
Share-based compensation to nonemployees (in Shares) [1] 1,380,000          
Deemed distribution through purchase of trademark (340,000) (340,000)
Issuance warrants to a service provider 36,000 36,000
Capital injection from a non-controlling shareholder 4,000,000 4,000,000
Acquisition of non-controlling interests (4,957,917) (1,692,083) (6,650,000)
Net income /loss 39,659,898 (2,507,366) 37,152,532
Foreign currency translation adjustments (2,009,848) (2,009,848)
Balance at Dec. 31, 2025 $ 3,671 $ 28,779,967 $ 89,976,384 $ (7,504,638) $ 111,255,384
Balance (in Shares) at Dec. 31, 2025 36,712,040 [1]         36,712,040
[1] The share information is presented on a retroactive basis to reflect the reorganization effected on February 27, 2024 (Note 1).