v3.25.2
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities    
Net (loss) income $ (2,630,729) $ 60,035
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:    
Allowance for doubtful accounts 0 13,891
Depreciation and amortization 247,692 134,823
Share-based compensation 816,750 0
Changes in assets and liabilities    
Accounts receivable (641,101) 82,315
Other receivables 45,729 80,056
Prepayments (80,475) (5,865)
Inventory (345,338) (198,323)
Right of use assets 86,294 7,707
Accounts payable 1,081,442 (209,356)
Accruals and other payables 1,200,076 (25,608)
Unearned revenue 0 489,485
Payroll payable (64,435) (29,909)
Taxes payable (635,568) (97,711)
Accrued interest (4,510) 4,066
Operating leases (86,294) (7,707)
Net cash (used in) provided by operating activities (1,010,467) 297,897
Cash flows from investing activities    
Payments for construction (149,042) (270,242)
Net cash used in investing activities (149,042) (270,242)
Cash flows from financing activities    
Proceeds from (repayment) of  bank Loan 79,276 (1,197,287)
Payment of secured borrowing arrangement 0 (528,495)
Amounts (paid to) received from related party (263,229) 1,084,000
Issuance of common shares 3,332,150 0
Net cash provided by (used in) financing activities 3,148,197 (641,782)
Effect of exchange rates on cash (367,548) 102,847
Net change in cash and cash equivalents 1,621,140 (511,280)
Cash at beginning of period 245,164 1,105,214
Cash at end of period 1,866,304 593,934
Supplemental of cash flow information    
Cash paid for interest expenses 51,473 339,821
Cash paid for income tax $ 0 $ 0