XML 22 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net income $ 1,223,156 $ 950,865 $ 1,421,303
Adjustments to reconcile net income to net cash provided by/ (used in) operating activities:      
Depreciation of equipment 97,773 42,410 4,149
Amortization of right-of-use assets 165,456 153,645 100,808
Allowance for credit loss 370,175 86,754 94,076
Loss/(Gain) on disposal of property plant, equipment 1,507 (20,244)
Deferred tax expenses (33,532) (13,963)
Changes in operating assets and liabilities:      
Accounts receivable, net 349,801 630,806 (1,925,473)
Amount due from related parties 298,842 188,339 667,175
Prepayment and other current assets (727,005) (215,492) (331,590)
Accounts payable (2,036,451) (757,058) 768,091
Operating lease liabilities (167,858) (151,951) (109,946)
Advance from customers 359,696 161,364 (775,264)
Amounts due to a related party 475,195 7,520 (48,456)
Income tax payables 129,765 109,454
Accrued expenses and other current liabilities (10,002) (21,994) 79,628
Net cash provided by/(used in) operating activities 496,518 1,170,699 (75,743)
Cash flows from investing activities:      
Purchase of equipment (1,600,288) (45,211) (120,005)
Payments for held-to-maturity investments (2,528,278)
Proceeds from disposal of equipment 20,243
Net cash used in investing activities (4,128,566) (45,211) (99,762)
Cash flows from financing activities:      
Proceeds from issuance of share capital 6,028,243
Payments of Deferred offering costs (619,238)
Payments of offering cost (514,825)
Net cash provided by/ (used in) financing activity 5,513,418 (619,238)
Net increase/(decrease) in cash and cash equivalents 1,881,370 506,250 (175,505)
Cash and cash equivalents and restricted cash, beginning of year 1,285,202 778,952 954,457
Cash and cash equivalents and restricted cash, end of year $ 3,166,572 $ 1,285,202 $ 778,952