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 $ (226,258) $ 169,285 $ (415,111)
Adjustments to reconcile net (loss) income to net cash used in operating activities:      
Depreciation 407,265 56,757 24,490
Amortization 16,793
Operating lease expense 90,609 81,203 56,666
Gain on disposal of assets (4,328)
Non-cash interest expense 17,078 33,241
Net changes in operating assets and liabilities:      
Decrease (increase) in other receivables 2,336 (2,408)
Increase in consumptive biological assets (124,572) (192,634)
Increase in prepaid expenses (27,182)
Increase in prepaid taxes (103,847) (104,788)
Increase in other current assets (48,646) (449) (4,230)
Increase in accounts payable 104,608 182,849
Increase in accrued expenses 7,377 26,514
Increase in due to related parties 193,434
Increase in other payable 89,329 131,273
Increase in income taxes payable 3,629 21,530
Increase in other current liabilities 5,336
Payment for operating lease liabilities (90,955) (80,540) (56,666)
Net cash provided by (used in) operating activities from continuing operations 312,006 321,833 (394,851)
Net cash provided by operating activities from discontinued operations 37,891 73,473
Net cash provided by (used in) operating activities 312,006 359,724 (321,378)
Cash Flows from Investing Activities      
Purchase of property and equipment (349,237) (319,487)
Proceeds from sale of fixed asset 43,600
Net cash used in investing activities from continuing operations (305,637) (319,487)
Net cash used in investing activities from discontinued operations (333) (475)
Net cash used in investing activities (305,637) (319,820) (475)
Cash Flows from Financing Activities      
Proceeds from related parties 14,643 309,263
Net cash provided by financing activities from continuing operations 14,643 309,263
Net cash used in financing activities from discontinued operations (46,851) (63,476)
Net cash provided by (used in) financing activities (32,208) 245,787
Effect of exchange rate changes on cash and cash equivalents 7,811 (692) (7,518)
Net increase (decrease) in cash and cash equivalents 14,180 7,004 (83,584)
Cash and Cash Equivalents      
Beginning of period 23,104 16,100 99,684
Ending of period 37,284 23,104 16,100
Less:Cash from discontinued operation 9,472
Cash from continuing operation, end of period 37,284 23,104 6,628
Cash paid during the period for:      
Interest 150
Income taxes 20,885
Non-cash investing and financing activities:      
Recognition of lease assets and liabilities 114,712
Termination of lease assets and liabilities 19,873
Accrued liability for property and equipment 1,394,768 2,437,980
Sale of subsidiaries in exchange for debt cancellation $ 1,152,329