XML 26 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net (loss) income $ (4,976,716) $ 936,120 $ 391,109
Adjustments to reconcile net income to net cash (used in) provided by operating activities:      
Provision of expected credit loss 5,740,368
Operating lease expenses 36,465
Changes in operating assets and liabilities:      
Accounts receivable (5,544,446) (3,098,904) (1,546,236)
Account receivables – a related party 4,374,401 (4,374,401)
Prepayments and other current assets 1,788,138 (1,581,430) (220,953)
Accounts payable 2,130,659 1,899,014 3,255,480
Account payable – a related party (1,848,656) 1,848,656
Income tax payable 227,135 159,339 6,563
Operating lease liabilities (36,465)
Due from a shareholder (10,840)
Accrued expenses and other current liabilities (119,056) 252,436 (2,557)
Net cash (used in) provided by operating activities (764,758) 1,092,320 (642,339)
Cash flows from financing activities:      
Advance to a director (103,124)
Repayment from a director 122,749 10,375
Proceeds from issuance of common shares pursuant to IPO, net of issuance cost 4,678,701
Payments of offering costs related to IPO (387,874) (50,000)
Net cash provided by (used in) financing activities 4,413,576 (39,625) (103,124)
Net increase (decrease) in cash 3,648,818 1,052,695 (745,463)
Cash, beginning of year 1,144,737 92,042 837,505
Cash, end of year 4,793,555 1,144,737 92,042
Supplemental non-cash information      
Operating lease right-of-use assets, obtained in exchange for operating lease obligations $ 70,735