v3.25.1
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
CURRENT ASSETS      
Cash and cash equivalents $ 17,652 $ 420,131 $ 221,760
Accounts receivable, net 1,743,144 1,829,044 1,236,248
Inventories, net 867,115 1,778,583 5,046,084
Prepayments and other current assets 122,302 151,431 139,734
Total Current Assets 3,494,025 5,165,638 7,409,495
NON-CURRENT ASSETS      
Deposits 769,380 428,633 47,633
Right-of-use assets, net 356,489 470,716 503,089
Cost method investment 1,000,000 1,000,000 1,000,000
Property and equipment, net 4,206,972 4,246,832 4,406,272
Deferred offering costs   833,932
Total Assets 9,826,866 11,311,819 14,200,421
CURRENT LIABILITIES      
Short-term loans 2,612,402 2,668,604 509,443
Current portion of long-term debts 323,176 301,076 268,805
Convertible notes 871,072 987,639
Accounts payable 9,421,282 10,389,978 8,034,044
Other payables and accrued liabilities 4,447,133 3,467,637 1,351,951
Operating lease liabilities - current 279,689 262,380 359,459
Tax accrual 479,264 501,374 340,628
Deferred income - Contract liabilities 53,074 144,790 118,909
Total Current Liabilities 19,461,040 19,766,817 14,782,522
NON-CURRENT LIABILITIES      
Long-term debts, net of current portion 5,598,397 5,678,550 5,979,939
Operating lease liabilities, net of current portion 175,637 205,602 157,897
Total Non-Current Liabilities 5,774,034 5,884,152 6,137,836
Total Liabilities 25,235,074 25,650,969 20,920,358
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ DEFICIT      
Preferred Stock, value
Common Stock, value [1] 495 246 74
Additional paid-in capital 11,346,384 10,396,274 1,528,926
Accumulated deficit (26,754,500) (24,734,689) (8,247,862)
Accumulated other comprehensive loss (587) (981) (1,075)
Total Stockholders’ Deficit (15,408,208) (14,339,150) (6,719,937)
Total Liabilities and Stockholders’ Deficit 9,826,866 11,311,819 14,200,421
Related Party      
CURRENT ASSETS      
Accounts receivable - related parties, net 733,812 976,449 305,669
Prepayments - related party 10,000 10,000
Loans receivable - related parties   460,000
CURRENT LIABILITIES      
Short-term loans - related parties 130,755 280,755 783,255
Accounts payable - related parties 366,437 308,407 2,758,074
Other payables - related parties 390,288 367,709 257,954
Deferred income - Contract liabilities - related party $ 86,468 $ 86,468
[1] Giving retroactive effect to reverse recapitalization effected on March 11, 2024 and the 1-for-30 reverse stock split effected on November 21, 2024