v3.25.2
Business Combination (Tables)
6 Months Ended
Jun. 30, 2025
Business Combination [Line Items]  
Summary of Acquisition Installments Payable As of June 30, 2025, the future acquisition installments payable in respect of LBSM acquisition, were as follows:

Less than one year

162,500

Later than one year but less than two years

5,242

Total

167,742

Less: imputed interest

1,486

Present value of acquisition installment payable

166,256

Summary of Intangible Asset, net

As of June 30, 2025, Intangible Assets, net were as follows:

Description

 

Location in balance sheet

 

June 30, 2025

 

Technical License (Amortizable intangible asset)

Intangible Assets, net

 

405,628

 

 

 

405,628

 

 

The balance for amortizable intangible assets as of June 30, 2025 is detailed below:

 

Remaining Weighted Average Amortization period(in years)

Gross Amortizable Intangible Asset

      Accumulated

Amortization

Net Amortizable Intangible Asset

Technical License Management

13,75

$ 441,000

$ 35,372

$ 405,628

Summary of Estimated Amortization Expense of Intangible Asset to be Recognized

Estimated amortization expense of the intangible asset to be recognized by the Company is as follows:

2025

14,700

2026

29,400

2027

29,400

2028

29,400

2029

29,400

Thereafter

273,328

Total

405,628

Summary of Unaudited Pro Forma Revenues and Net (Loss)/Income

The following table represents the unaudited pro forma revenues and net (loss)/income assuming the acquisition of MGO occurred on January 1, 2024.

 

 

 

 

 

 

 

 

 

    June 30,

2025

2024

Revenues

16,579,054

 

18,539,661

 

Net income/ (loss)

252,414

 

(2,435,342)

 

 

LBSM  
Business Combination [Line Items]  
Summary of Consideration Paid and the Allocation of Purchase Price to the Estimated Fair Value of the Assets Acquired and Liabilities Assumed

The following table summarizes the total consideration paid for LBSM and the allocation of purchase price to the estimated fair value of the assets acquired and liabilities assumed, if any, at the acquisition date:

Cash consideration

400,000

Acquisition installments payable (matures in August 2026)

385,156

Fair value of total purchase consideration

$

785,156

Assets

Technical License*

$

441,000

Total fair value of net assets acquired

$

441,000

Goodwill

$

344,156

*The technical license provides the Company with the right and opportunity to operate within the specific jurisdiction of Hong Kong. The license is issued by a relevant regulatory or certifying body and is necessary to meet industry-specific technical, safety, or operational standards required by local authorities.

MGO  
Business Combination [Line Items]  
Summary of Consideration Paid and the Allocation of Purchase Price to the Estimated Fair Value of the Assets Acquired and Liabilities Assumed

The following table summarizes the total purchase consideration and the allocation of the purchase price to the estimated fair value of the assets acquired and liabilities assumed at the acquisition date:

Purchase consideration (1)

 

14,258,460

Fair value of total purchase consideration

 

  $14,258,460

Identifiable assets recognized upon business combination

 

 

Cash and cash equivalents

 

1,246,240

Accounts receivable, prepaid expenses and other current assets

 

405,357

 

Inventories

 

941,879

Property, plant and equipment

 

195,955

Trademark*

 

530,000

Accounts payable and accrue expenses

 

(143,145)

Total fair value of MGO’s net assets acquired

 

$3,176,286

 

Goodwill

 

$11,082,174