XML 131 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Changes in Equity (Deficit) - USD ($)
Common Stock [Member]
Common Stock [Member]
Common Class A [Member]
Cetus Capital Acquisition Corp [Member]
Common Stock [Member]
Common Class B [Member]
Cetus Capital Acquisition Corp [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Cetus Capital Acquisition Corp [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Cetus Capital Acquisition Corp [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Cetus Capital Acquisition Corp [Member]
Shareholder Subscription [Member]
Subscription Receivable [Member]
Cetus Capital Acquisition Corp [Member]
Balance at Dec. 31, 2021 $ 7,749,304     $ 6,604   $ 581,159 $ (8,367,177)   $ (15,407) $ (15,407)   $ 14,703  
Balance, shares at Dec. 31, 2021 24,033,782                          
Net income (loss)       (1,256,278)   (1,256,278) 39,192 (1,217,086)    
Foreign currency translation       29,825   29,825 33,576 63,401    
Capital injection $ 1,090,346         1,075,643 1,075,643   (14,703)  
Capital injection, shares 3,244,870                          
Contribution from a non-controlling shareholder     918,693     918,693 709,036 1,627,729    
Balance at Dec. 31, 2022 $ 8,839,650 $ 144 925,297 $ 24,856 610,984 (9,623,455) $ (5,652) 752,476 781,804 1,534,280 $ 19,348
Balance, shares at Dec. 31, 2022 27,278,652 1,437,500                      
Balance at Jun. 06, 2022                
Balance, shares at Jun. 06, 2022                        
Net income (loss)         (5,652)       (5,652)  
Issuance of Common Stock   $ 144   24,856             (25,000)
Issuance of Common Stock, shares   1,437,500                      
Conversion of Class B to Class A common stock   $ 144 $ (144)              
Conversion from promissory note to private placement units, shares   1,437,500 (1,437,500)                      
Collection of subscription receivable               25,000   25,000
Balance at Dec. 31, 2022 $ 8,839,650 $ 144 925,297 24,856 610,984 (9,623,455) (5,652) 752,476 781,804 1,534,280 19,348
Balance, shares at Dec. 31, 2022 27,278,652 1,437,500                      
Net income (loss) (789,974) 413,341 (789,974) (180,266) (970,240) 413,341    
Foreign currency translation       (9,874)   (9,874) (28,506) (38,380)      
Accretion of subsequent measurement of common stock subject to redemption value     (2,459,581)           (2,459,581)    
Extension funds attributable to common stock subject to redemption                          
Issuance of Common Stock   $ 575   57,499,425           57,500,000    
Issuance of Common Stock, shares   5,750,000                        
Issuance of Private Placement Units   $ 27   2,651,883           2,651,910    
Issuance of Private Placement Units, shares   265,191                        
Conversion from Promissory Note to Private Placement Units   $ 2   216,835           216,837    
Conversion from Promissory Note to Private Placement Units, shares   21,684                        
Issuance of representative shares   $ 6   137,442           137,448    
Issuance of representative shares, shares   57,500                        
Underwriting Commissions     (2,587,500)           (2,587,500)    
Offering Costs     (767,346)           (767,346)    
Reclassification of Common Stock Subject to Redemption   $ (575)   (51,769,960)           (51,770,535)    
Reclassification of Common Stock Subject to Redemption, shares   (5,750,000)                        
Accretion of initial measurement of subject to redemption     (1,397,314)           (1,397,314)    
Balance at Jun. 30, 2023 $ 8,839,650 $ 179 925,297 1,548,740 601,110 (10,413,429) 413,341 (47,372) 573,032 525,660 1,956,608    
Balance, shares at Jun. 30, 2023 27,278,652 1,781,875                      
Balance at Dec. 31, 2022 $ 8,839,650 $ 144 925,297 24,856 610,984 (9,623,455) (5,652) 752,476 781,804 1,534,280 19,348
Balance, shares at Dec. 31, 2022 27,278,652 1,437,500                      
Net income (loss) (1,589,628) 52,056 (1,589,628) (478,433) (2,068,061) 52,056
Foreign currency translation       (39,867)   (39,867) 26,236 (13,631)    
Capital injection     882,000     882,000 882,000    
Capital injection, shares 2,500,001                          
Changes in non-controlling interest resulting from recapitalization $ (8,839,650)     9,083,726   (226,247)   17,829 (17,829)    
Changes in non-controlling interest resulting from recapitalization, shares (10,267,176)                          
Acquisition of non-controlling interest     573,032     573,032 (573,032)    
Acquisition of non-controlling interest, shares 4,932,512                          
Accretion of subsequent measurement of common stock subject to redemption value     (214,342)     (1,003,307)       (1,217,649)  
Issuance of Common Stock   $ 575   57,499,425           57,500,000  
Issuance of Common Stock, shares   5,750,000                        
Issuance of Private Placement Units   $ 27   2,651,883           2,651,910  
Issuance of Private Placement Units, shares   265,191                        
Conversion from Promissory Note to Private Placement Units   $ 2   216,835           216,837  
Conversion from Promissory Note to Private Placement Units, shares   21,684                        
Issuance of representative shares   $ 6   137,442           137,448  
Issuance of representative shares, shares   57,500                        
Underwriting Commissions     (2,587,500)           (2,587,500)  
Offering Costs     (767,346)           (767,346)  
Reclassification of Common Stock Subject to Redemption   $ (575)   (51,769,960)           (51,770,535)  
Reclassification of Common Stock Subject to Redemption, shares   (5,750,000)                        
Accretion of initial measurement of subject to redemption     (5,191,293)     (1,544,422)       (6,735,715)  
Balance at Dec. 31, 2023 $ 179 11,464,055 344,870 (11,213,083) (2,501,325) 595,842 (261,254) 334,588 (2,501,146)
Balance, shares at Dec. 31, 2023 24,443,989 1,781,875                      
Net income (loss) (1,408,411) (345,196) (1,408,411) (316,799) (1,725,210) (345,196)    
Foreign currency translation       167,079   167,079 (102,775) 64,304      
Accretion of subsequent measurement of common stock subject to redemption value         (874,281)       (874,281)    
Extension funds attributable to common stock subject to redemption         (250,000)       (250,000)    
Excise tax         (387,925)       (387,925)    
Balance at Jun. 30, 2024 $ 179 $ 11,464,055 $ 511,949 $ (12,621,494) $ (4,358,727) $ (645,490) $ (680,828) $ (1,326,318) $ (4,358,548)    
Balance, shares at Jun. 30, 2024 24,443,989 1,781,875