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 $ (42,219) $ 196,727 $ 71,990
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:      
Depreciation 1,210 1,712 2,265
Recovery of expected credit losses (5,433) (753) (5,135)
Change in cash surrender value of investments in life insurance policies (16,206) (5,694)
Deferred tax benefit (8,615) (3,074) (474)
Changes in operating assets and liabilities:      
Accounts receivable 148,038 172,065 (246,740)
Inventories (161,881) 1,153,028 (1,434,742)
Prepayments and other current assets (82,282) (205,229) (124,283)
Accounts payable (216,270) 33,919 (198,474)
Contract liabilities (14,530) (93,097) (1,764)
Accrued expenses and other current liabilities (61,013) 52,191 (107,601)
Income tax payables (20,000) 68,497 (107,893)
Net cash (used in) provided by operating activities (462,995) 1,359,780 (2,158,545)
Cash flows from financing activities:      
Proceeds from bank borrowings 7,491,926 10,933,910 9,243,720
Repayments of bank borrowings (8,115,481) (11,010,720) (7,336,965)
Repayments of advances from a related party (968,862)
Advances from a related party 1,229,454 523,854
Proceeds from issuance of ordinary shares 2,000,000
Dividend distribution (446,967)
Payments of offering costs related to Initial Public Offering (“IPO”) (639,587)
Net cash provided by (used in) financing activities 1,966,312 (1,045,672) 1,983,642
Effect of exchange rate changes on cash and restricted cash 19,472 (689) (983)
Net increase (decrease) in cash and restricted cash 1,522,789 313,419 (175,886)
Cash and restricted cash, beginning of the year 1,497,894 1,184,475 1,360,361
Cash and restricted cash, end of the year 3,020,683 1,497,894 1,184,475
Reconciliation of cash and restricted cash to the consolidated balance sheets      
Cash 2,640,484 1,120,122 806,626
Restricted cash 380,199 377,772 377,849
Total cash and restricted cash 3,020,683 1,497,894 1,184,475
Supplemental disclosures of cash flow information:      
Income tax paid (refund) 38,806 (49,300) 112,441
Interest paid 283,024 336,817 170,535
Supplemental disclosure of non-cash investing and financing activities:      
Settlement of the sale proceeds of life insurance policies with amount due to a related party 817,470
Settlement of dividend distribution with amount due from a related party 255,410
Settlement of subscription receivable with amount due to a related party $ 10,000