XML 35 R4.htm IDEA: XBRL DOCUMENT v3.26.1
Audited Consolidated Statements of Operations and Comprehensive Income (Loss) - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
TOTAL REVENUE $ 53,151,084 $ 87,166,469 $ 140,020,469
TOTAL COST OF REVENUE 52,117,746 83,634,537 127,267,588
GROSS PROFIT 1,033,338 3,531,932 12,752,881
(Provision for) Reversal of compensation and penalty 1,458,856 (1,245,625)
General and administrative expenses (4,021,539) (8,804,171) (5,526,360)
Total operating expenses (2,562,683) (8,804,171) (6,771,985)
INCOME (LOSS) FROM OPERATIONS (1,529,345) (5,272,239) 5,980,896
OTHER INCOME (EXPENSE)      
Interest income 50,582 66,101 79,207
Interest expense (35,052) (1,291)
Other income 38,741 37,426 143,340
Loss on Private Placement (6,060,367)
Issuance costs related to Private Placement (1,023,625)
Change in fair value of warrant liabilities (6,729,709)
Unrealized gains on marketable equity securities 2,300
Other (loss) gain 75,023 (9,104) (208,232)
Total other income (expense), net (13,682,107) 94,423 13,024
INCOME (LOSS) BEFORE INCOME TAX (15,211,452) (5,177,816) 5,993,920
INCOME TAX (EXPENSE) BENEFIT (1,728) 358,684 (1,381,729)
NET INCOME (LOSS) (15,213,180) (4,819,132) 4,612,191
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST 1,634 7,707 34,785
NET INCOME (LOSS) ATTRIBUTABLE TO ORDINARY SHAREHOLERS OF THE COMPANY (15,214,814) (4,826,839) 4,577,406
TOTAL COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO ORDINARY SHAREHOLERS OF THE COMPANY $ (15,214,814) $ (4,826,839) $ 4,577,406
WEIGHTED AVERAGE ORDINARY SHARES OUTSTANDING*:      
Basic (in Shares) [1] 3,995,301 2,797,435 2,500,000
Diluted (in Shares) [1] 3,995,301 2,797,435 2,500,000
NET INCOME (LOSS) PER ORDINARY SHARE ATTRIBUTABLE TO ORDINARY SHAREHOLERS OF THE COMPANY:      
Basic (in Dollars per share) $ (3.81) $ (1.73) $ 1.83
Diluted (in Dollars per share) $ (3.81) $ (1.73) $ 1.83
Revenues      
TOTAL REVENUE $ 52,187,740 $ 86,906,423 $ 139,673,764
Related Parties      
TOTAL REVENUE 963,344 260,046 346,705
TOTAL COST OF REVENUE 694,798 2,191,830 5,022,497
Cost of Revenue      
TOTAL COST OF REVENUE $ 51,422,948 $ 81,442,707 $ 122,245,091
[1] The share data has been retroactively restated to reflect the current capital structure of the Company (See Note 1).