v3.25.2
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 $ (8,386,923) $ (16,069,070) $ (15,379,658)
Less: Net loss from discontinued operations 74,347 9,542,748 8,908,703
Net loss from continuing operations (8,312,576) (6,526,322) (6,470,955)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation and amortization 32,464 3,838
Change in fair value of convertible debt (47,813) 467,383
Convertible debt issuance cost 145,569 415,500
Accrued interest for convertible debt 90,638 194,117
Share-based compensation 2,353,655 4,911,200 4,031,475
Change in allowance for credit losses 199,812 (22,306) 5,147
Loss from disposal subsidiary 3,577,279
Amortization of operating lease right-of-use assets 8,338 4,943
Changes in operating assets:      
Accounts receivable (258,182)
Advances to suppliers (528,800) (922) 3,138
Inventories 44,588 (44,588)
Prepayments and other current assets 4,438,961 (4,730) (26,813)
Changes in operating liabilities:      
Advances from customers 1,229,667 72,300 (96,091)
Accounts payable 3,668 75,276 36,250
Accounts payable - related party (3,039) 3,089
Accrued expenses and other liabilities 526,623 322,760
Taxes payable 2,473 51,380 (25,771)
Operating lease liabilities (42,367)
Net cash provided by (used in) operating activities from continuing operations 3,270,343 (918,879) (1,511,208)
Net cash used in operating activities from discontinued operations (193,061) (10,671,866) (8,450,627)
Net cash provided by (used in) operating activities 3,077,282 (11,590,745) (9,961,835)
CASH FLOWS FROM INVESTING ACTIVITIES      
Proceeds from disposal of subsidiaries 80,000
Purchase of property and equipment (46,831)
Purchase of intangible assets (7,392,915) (395)
Prepayment made on construction in process (6,759,737)
Deposits made for business acquisitions (18,520,126)
Net cash used in investing activities from continuing operations (32,592,778) (47,226)
Net cash provided by (used in) investing activities from discontinued operations (987,511) 398,909 4,242,703
Net cash provided by (used in) investing activities (33,580,289) 351,683 4,242,703
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds received from share issuance 29,400,438 6,600,000 3,582,000
Proceeds from third-party loans 111,178 112,980 10,402
Repayment of third-party loans (111,178)
Shareholder contribution 815,814
Proceeds from issuance of convertible debt 3,000,000
Proceeds from related party loans 866,864 503,943 332,876
Repayment to related party loans (532,253) (652,082)
Net cash provided by financing activities from continuing operations 29,735,049 6,564,841 7,741,092
Net cash provided by (used in) financing activities from discontinuing operations 47,457 5,900,479 (2,985,277)
Net cash provided by financing activities 29,782,506 12,465,320 4,755,815
EFFECT OF EXCHANGE RATE CHANGES ON CASH (21,813) 73,516 619,717
NET INCREASE (DECREASE) IN CASH (742,314) 1,299,774 (343,600)
CASH, BEGINNING OF YEAR 1,413,669 113,895 457,495
CASH, END OF YEAR 671,355 1,413,669 113,895
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:      
Interest paid 3,183 195,319
Income tax paid
Non-Cash Investing Activities      
Right-of-use assets obtained in exchange for operating lease obligations 42,367
Addition to intangible assets through long term account payable 389,121
Common shares issued for conversion of debt $ 4,111,080 $ 1,799,314