XML 132 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended 7 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net income (loss)       $ (2,068,060) $ (1,217,086)
Adjustments to reconcile net income (loss) to net cash used in operating activities:          
Allowance for credit loss       (165,288) 179,038
Write-downs of inventories       153,938 310,159
Depreciation of property, plant and equipment       348,485 299,611
Amortization of intangible assets       17,270 20,915
Depreciation and amortization of real estate properties for lease       113,599 123,738
Amortization of operating lease right-of-use asset       58,538 57,387
Amortization of financing lease right-of-use asset       25,150 26,463
Gain from the disposal of property, plant and equipment       (4,991)
Gain from the disposal of financing lease right-of-use asset       (18,994)
Changes in operating assets and liabilities:          
Prepaid expenses       (144,005) 394,911
Accounts receivable, net       441,246 (36,918)
Inventories, net       (289,309) 3,282
Other non-current assets       32,406 34,976
Accounts payable       99,350 (95,251)
Accrued expenses and other current liabilities       174,840 62,378
Amounts due from related parties, current       (14,674)
Operating lease liabilities       (57,413) (57,387)
Other non-current liabilities       (30,463) (7,267)
Net cash used in operating activities $ (1,398,540) $ (341,714)   (1,323,384) (129,863)
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of property, plant and equipment (1,843) (52,917)   (752,868) (433,552)
Proceeds from disposal of property, plant and equipment       5,424
Proceeds from disposal of financing lease right-of-use asset       30,167
Loan to Cetus Sponsor LLC (300,000)   (575,000)
Net cash used in investing activities (301,843) (52,917)   (1,297,701) (428,128)
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from bank borrowings 1,871,102 1,948,530   3,580,357 2,021,099
Repayments of bank borrowings (1,871,102) (1,342,321)   (1,633,735) (1,530,685)
Repayments of borrowings from third parties       (234,928)
Loans proceed from a related party       412,935 117,464
Proceeds from Long-term bank borrowings 88,766      
Repayments of Long-term bank borrowings (1,443) (144,336)      
Repayments of financing lease liabilities (14,101)   (18,398) (29,038)
Proceeds from borrowings from related parties 470,086 163,644      
Repayment of borrowings from related parties       (134,908) (354,745)
Proceeds from financing sale and leaseback 870,409   422,956 371,459
Repayments of financing sale and leaseback (328,648) (195,368)   (359,991) (382,847)
Proceeds from a vehicle mortgage loan       29,722
Repayments of a vehicle mortgage loan (7,485) (7,077)   (15,255) (7,019)
Proceeds from capital injection       882,000 605,213
Net cash provided by financing activities 1,002,919 497,737   3,135,961 605,695
Effect of exchange rate changes 44,645 (19,992)   (7,456) (124,134)
Net change in cash (652,819) 83,114   507,420 (76,430)
Cash at the beginning of the year 924,428 417,008   417,008 493,438
Cash at the end of the year 271,609 500,122 $ 417,008 924,428 417,008
Supplemental disclosures of cash flow information:          
Income tax paid  
Interest expense paid 137,496 104,287   215,073 216,936
Supplemental disclosure of non-cash financing activities          
Shares issued for the acquisition of non-controlling interest       573,032
Debt to equity conversion from third parties       100,806
Debt to equity conversion from related parties       369,624
Debt to a subsidiary’s equity conversion from a related party       1,627,729
Reclassification of long-term and short-term borrowings 346,500 144,336      
Real estate properties reclassified to property, plant and equipment (968,828) 43,906   (325,385) (222,322)
Real estate properties reclassified to intangible assets (125,552) 4,320   (45,158) (19,936)
Cetus Capital Acquisition Corp [Member]          
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net income (loss) (345,196) 413,341 (5,652) 52,056  
Adjustments to reconcile net income (loss) to net cash used in operating activities:          
Unrealized gain in the trust account (869,184) (1,106,041) (1,394,622)  
Loss of extinguishment of debt 405,500      
Adjustments to reconcile net loss to net cash used in operating activities: (464,684) (1,106,041)      
Changes in operating assets and liabilities:          
Prepaid expenses 14,931 (95,764) (15,140)  
Other payable     293,753  
Accrued expense and other payable 484,243 20,982      
Income tax payable (141,323) 210,730 255,097  
Franchise tax payable (147,251) 102,567 179,876  
Formation and operating costs paid by Sponsor under Promissory Note – Related Party     5,652  
Net cash used in operating activities (598,280) (454,185) (628,980)  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Investment of cash in Trust Account (58,506,251) (58,506,250)  
Cash withdrawn from Trust Account for redemptions 38,792,466      
Cash withdrawn from Trust Account for estimated corporation income tax 357,876 317,000  
Net cash used in investing activities 39,150,342 (58,506,251) (58,189,250)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Loans proceed from a related party 101,228 173,509  
Payment of offering costs (334,720) (5,000) (334,720)  
Collection of subscription receivable     25,000  
Redemption of Common Stock (38,792,466)        
Proceeds from sale of Public Units 57,500,000 57,500,000  
Proceeds from sale of Private Placement units 2,651,910 2,651,910  
Payment of Underwriting discount (862,500) (862,500)  
Payment of accounts payable and Rockport (8,998) (8,998)  
Net cash provided by financing activities (38,691,238) 58,945,692 20,000 59,119,201  
Net change in cash (139,176) (14,772) 20,000 300,971  
Cash at the beginning of the year 320,971 20,000 20,000  
Cash at the end of the year 181,795 5,256 20,000 320,971 $ 20,000
Supplemental disclosure of non-cash financing activities          
Extension funds attributable to common stock subject to redemption 250,000      
Remeasurement of common stock subject to redemption value 1,124,282 214,342      
Accrual of excise tax 387,925      
Deferred underwriting fee payable 405,500 1,725,000 1,725,000  
Allocation of offering costs 3,208,090 3,208,090  
Value of Class A ordinary shares subject to redemption 51,770,535 51,770,535  
Issuance of Representative Shares 137,448 137,448  
Deferred offering costs in accrued offering costs 70,000 70,000  
Accretion of initial measurement of subject to redemption 3,642,553 7,739,022  
Conversion from Promissory Notes to Private Placement Units $ 216,837 216,837  
Remeasurement of common stock subject to redemption value $ 1,088,624   214,342  
Loan proceeds from a related party directly transferred to Trust Account     575,000  
Deferred offering costs paid from Promissory Note – Related Party     211,185  
Issuance of Founder Shares to Sponsor for subscription receivable     $ 25,000