v3.25.2
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets:    
Cash $ 184,618 $ 194,113
Accounts receivable, net 102,078 80,587
Contract cost assets 159,247 138,740
Prepaid expenses and other current assets 1,208,106 1,246,256
Total current assets 1,654,049 1,659,696
Non-current assets:    
Property and equipment, net 126,671 139,717
Operating lease right-of-use assets 871,955 991,796
Other non-current assets 243,040
Total non-current assets 998,626 1,374,553
TOTAL ASSETS 2,652,675 3,034,249
Current liabilities:    
Current portion of long-term borrowings 65,952 59,887
Accounts payable 297,765 322,027
Deferred revenue 543,849 409,654
Amounts due to related parties 44,909
Accrued expenses and other liabilities 293,216 191,098
Operating lease liabilities, current 397,266 363,297
Total current liabilities 1,642,957 1,345,963
Non-current liabilities:    
Amounts due to related parties, non-current 5,822,294 1,345,225
Long-term borrowings 69,326 95,624
Operating lease liabilities, non-current 474,690 628,499
Total non-current liabilities 6,366,310 2,069,348
TOTAL LIABILITIES 8,009,267 3,415,311
COMMITMENTS AND CONTINGENCIES (note 15)
Shareholders’ deficit    
Additional paid-in capital 20,858,763 14,003,653
Accumulated deficit (25,577,935) (14,306,387)
Accumulated other comprehensive loss (643,959) (83,492)
Total shareholders’ deficit (5,356,592) (381,062)
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT 2,652,675 3,034,249
Class A Ordinary Shares    
Shareholders’ deficit    
Ordinary shares value [1] 500 500
Class B Ordinary Shares    
Shareholders’ deficit    
Ordinary shares value [1] 6,039 4,664
Related Party    
Current liabilities:    
Amounts due to related parties 44,909
Non-current liabilities:    
Amounts due to related parties, non-current $ 5,822,294 $ 1,345,225
[1] The shares and per share information are presented on a retroactive basis to reflect the reorganization (Note 1).