XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.4
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets:    
Cash $ 1,572,349 $ 836,907
Trade receivables, net 11,790,761 8,215,687
Prepayment and other current assets 4,921,353 3,908,912
Amount due from related parties 584,585 451,133
Total current assets 18,869,048 13,412,639
Non-current assets:    
Right-of-use assets 1,864,508 1,219,476
Intangible assets, net 5,273,357 0
Investment properties 2,470,989 0
Net investment in lease 3,252,861 0
Property and equipment, net 444,864 326,756
Prepayment, non-current 516,891 374,860
Goodwill 11,250,035 0
Deferred tax assets 36,673 35,661
Total non-current assets 25,110,178 1,956,753
Total assets 43,979,226 15,369,392
Currents liabilities:    
Trade and other payables 7,624,430 4,223,113
Amount due to related parties 3,305,610 307,258
Lease liabilities, current 516,864 226,707
Loans and borrowings, current 5,125,829 3,202,614
Total current liabilities 16,572,733 7,959,692
Non-current liabilities:    
Loans and borrowings, non-current 299,802 144,365
Warrants liabilities 70,593 46,518
Deferred tax liabilities 746,876 38,363
Lease liabilities, non-current 1,397,481 985,879
Total non-current liabilities 2,514,752 1,215,125
Total liabilities 19,087,485 9,174,817
Equity    
Share Capital [1] 24,441,649 5,280,406
Reserves 9,361,624 5,162,803
Accumulated deficit (12,538,723) (4,291,968)
Equity attributable to owners of the Company 21,264,550 6,151,241
Non-controlling interests 3,627,191 43,334
Total equity 24,891,741 6,194,575
Total liabilities and equity $ 43,979,226 $ 15,369,392
[1] The shares and per share information are presented on a retroactive basis to reflect the reorganization.