XML 31 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity - USD ($)
Ordinary Shares
Previously Reported
Ordinary Shares
Effect of Recapitalization and Reverse Stock Split
Ordinary Shares
Effect of Reverse Stock Split
Ordinary Shares
Additional Paid-in Capital
Previously Reported
Additional Paid-in Capital
Effect of Recapitalization and Reverse Stock Split
Additional Paid-in Capital
Effect of Reverse Stock Split
Additional Paid-in Capital
Retained Earnings
Previously Reported
Retained Earnings
Effect of Recapitalization and Reverse Stock Split
Retained Earnings
Effect of Reverse Stock Split
Retained Earnings
Accumulated Other Comprehensive Loss
Previously Reported
Accumulated Other Comprehensive Loss
Effect of Recapitalization and Reverse Stock Split
Accumulated Other Comprehensive Loss
Effect of Reverse Stock Split
Accumulated Other Comprehensive Loss
Total Shareholders’ Equity
Previously Reported
Total Shareholders’ Equity
Effect of Recapitalization and Reverse Stock Split
Total Shareholders’ Equity
Effect of Reverse Stock Split
Total Shareholders’ Equity
Non- Controlling Interest
Previously Reported
Non- Controlling Interest
Effect of Recapitalization and Reverse Stock Split
Non- Controlling Interest
Effect of Reverse Stock Split
Non- Controlling Interest
Previously Reported
Effect of Recapitalization and Reverse Stock Split
Effect of Reverse Stock Split
Total
Balance at Dec. 31, 2021 $ 16 [1]     $ 1,560 [1] $ 5,826,358 [1]     $ 5,824,814 [1] $ 1,921,718     $ 1,921,718 $ (38,253)     $ (38,253) $ 7,709,839     $ 7,709,839 $ 15,189     $ 15,189 $ 7,725,028     $ 7,725,028
Balance (in Shares) at Dec. 31, 2021 [1] 155,969     15,596,900                                                
Retroactive application of recapitalization       $ 1,544 [1]       (1,544) [1]                              
Retroactive application of recapitalization (in Shares) [1]       15,440,931                                                
Adjustments arising from group reorganization       $ 440 [1]       2,050,726 [1]                   2,051,166       46,611       2,097,777
Adjustments arising from group reorganization (in Shares) [1]       4,403,100                                                
Net income (Loss)       [1]       [1]       2,425,204             2,425,204       21,898       2,447,102
Foreign currency translation adjustment       [1]       [1]             (3,186)       (3,186)             (3,186)
Balance at Dec. 31, 2022 $ 20 [1]     $ 2,000 [1] 7,877,520 [1]     7,875,540 [1] 4,346,922     4,346,922 (41,439)     (41,439) 12,183,023     12,183,023 83,698     83,698 12,266,721     12,266,721
Balance (in Shares) at Dec. 31, 2022 [1] 200,000     20,000,000                                                
Retroactive application of recapitalization       $ 1,980 [1]       (1,980) [1]                              
Retroactive application of recapitalization (in Shares) [1]       19,800,000                                                
Net income (Loss)       [1]       [1]       4,577,406             4,577,406       34,785       4,612,191
Dividends       [1]       [1]       (3,964,212)             (3,964,212)       (2,667)       (3,966,879)
Foreign currency translation adjustment                                                      
Balance at Dec. 31, 2023 $ 20 [1] $ 2,000   $ 2,000 [1] 7,877,520 [1] $ 7,875,540   7,875,540 [1] 4,960,116 $ 4,960,116   4,960,116 (41,439) $ (41,439)   (41,439) 12,796,217 $ 12,796,217   12,796,217 115,816 $ 115,816   115,816 12,912,033 $ 12,912,033   12,912,033
Balance (in Shares) at Dec. 31, 2023 200,000 [1] 2,500,000   20,000,000 [1]                                                
Retroactive application of recapitalization       $ 1,980       (1,980)                              
Retroactive application of recapitalization (in Shares)       19,800,000                                                
Reverse Stock Split (in Shares)       (17,500,000)                                                
Net income (Loss)                 (442,708)             (442,708)       (2,916)       (445,624)   (445,624)
Balance at Jun. 30, 2024   $ 2,000       7,875,540       4,517,408       (41,439)       12,353,509       112,900       12,466,409    
Balance (in Shares) at Jun. 30, 2024   2,500,000                                                    
Balance at Dec. 31, 2023 $ 20 [1] $ 2,000   $ 2,000 [1] 7,877,520 [1] $ 7,875,540   7,875,540 [1] 4,960,116 $ 4,960,116   4,960,116 (41,439) $ (41,439)   (41,439) 12,796,217 $ 12,796,217   12,796,217 115,816 $ 115,816   115,816 12,912,033 $ 12,912,033   12,912,033
Balance (in Shares) at Dec. 31, 2023 200,000 [1] 2,500,000   20,000,000 [1]                                                
Retroactive application of recapitalization       $ 1,980 [1]       (1,980) [1]                              
Retroactive application of recapitalization (in Shares) [1]       19,800,000                                                
Reverse Stock Split (in Shares)                                                       (200,000)
Net income (Loss)       [1]       [1]       (4,826,839)             (4,826,839)       7,707       $ (4,819,132)
Issuance of shares upon recapitalization       $ 359 [1]       (6,376,550) [1]                   (6,376,191)             (6,376,191)
Issuance of shares upon recapitalization (in Shares) [1]       3,581,061                                                
Issuance of shares for services provided       $ 70 [1]       5,018,680 [1]                   5,018,750             $ 5,018,750
Issuance of shares for services provided (in Shares)       701,875 [1]                                               501,875
Share issuance cost       [1]       (1,544,522) [1]                   (1,544,522)             $ (1,544,522)
Share-based compensation       [1]       5,819,773 [1]                   5,819,773             5,819,773
Exercise of stock options       $ 169 [1]       16,771 [1]                   16,940             $ 16,940
Exercise of stock options (in Shares)       1,694,000 [1]                                               1,694,000
Forfeiture of stock options       [1]       (234,163) [1]                   (234,163)             $ (234,163)
Foreign currency translation adjustment                                                      
Balance at Dec. 31, 2024 $ 2,598   $ 2,598 $ 2,598 [1] $ 10,575,529   $ 10,575,529 10,575,529 [1] $ 133,277   $ 133,277 133,277 $ (41,439)   $ (41,439) (41,439) $ 10,669,965   $ 10,669,965 10,669,965 $ 123,523   $ 123,523 123,523 $ 10,793,488   $ 10,793,488 10,793,488
Balance (in Shares) at Dec. 31, 2024 25,976,936   3,247,117 25,976,936 [1]                                                
Retroactive application of Reverse Stock Split                                            
Retroactive application of Reverse Stock Split (in Shares)       (22,729,819)                                                
Net income (Loss)                   (416,808)             (416,808)       1,610       (415,198) (415,198)
Share-based compensation             663,202                   663,202             663,202  
Balance at Jun. 30, 2025     $ 2,598       $ 11,238,731       $ (283,531)       $ (41,439)       $ 10,916,359       $ 125,133       $ 11,041,492 $ 11,041,492
Balance (in Shares) at Jun. 30, 2025     3,247,117                                                  
[1] The share data has been retroactively restated to reflect the current capital structure of the Company.