XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Deficit - USD ($)
Total
Common Stock [Member]
Shareholder Subscription [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Balance at Dec. 31, 2021 $ (15,407) $ 7,749,304 [1] $ 14,703 $ 6,604 $ 581,159 $ (8,367,177) $ (15,407)
Balance, shares at Dec. 31, 2021 [1]   13,622,727            
Net loss (1,217,086) [1] (1,256,278) (1,256,278) 39,192
Capital injection 1,075,643 $ 1,090,346 [1] (14,703) 1,075,643
Capital injection, shares [1]   1,839,244            
Contribution from a non-controlling shareholder 1,627,729 [1] 918,693 918,693 709,036
Foreign currency translation 63,401 [1] 29,825 29,825 33,576
Balance at Dec. 31, 2022 1,534,280 $ 8,839,650 [1] 925,297 610,984 (9,623,455) 752,476 781,804
Balance, shares at Dec. 31, 2022 [1]   15,461,971            
Net loss (2,068,061) [1] (1,589,628) (1,589,628) (478,433)
Capital injection 882,000 [1] 882,000 882,000
Capital injection, shares [1]   1,417,040            
Foreign currency translation (13,631) [1] (39,867) (39,867) 26,236
Changes in non-controlling interest resulting from Taiwan Reorganization $ (8,838,264) [1] 9,082,340 (226,247) 17,829 (17,829)
Changes in non-controlling interest resulting from Taiwan Reorganization, shares [1]   (5,819,597)            
Acquisition of non-controlling interest [1] 573,032 573,032 (573,032)
Acquisition of non-controlling interest, shares [1]   2,795,825            
Balance at Dec. 31, 2023 334,588 $ 1,386 [1] 11,462,669 344,870 (11,213,083) 595,842 (261,254)
Balance, shares at Dec. 31, 2023 [1]   13,855,239            
Net loss (3,156,995) [1] (2,517,940) (2,517,940) (639,055)
Foreign currency translation 147,900 [1] 212,224 212,224 (64,324)
Reverse Recapitalization (3,345,983) $ 293 [1] (3,346,276) (3,345,983)
Reverse Recapitalization, shares [1]   2,933,103            
Pre-Delivery Shares related to the issuance of Convertible Note 846,540 $ 180 [1] 846,360 846,540
Pre-Delivery Shares related to the issuance of Convertible Note, shares [1]   1,800,000            
Balance at Dec. 31, 2024 $ (5,173,950) $ 1,859 [1] $ 8,962,753 $ 557,094 $ (13,731,023) $ (4,209,317) $ (964,633)
Balance, shares at Dec. 31, 2024 [1]   18,588,342            
[1] The shares and per share information are presented on a retroactive basis to reflect the Reverse Recapitalization (Note 1).