| Schedule of Parent Company Balance Sheets |
PARENT COMPANY BALANCE SHEETS
(Expressed in U.S. Dollars, except for
the number of shares)
| | |
June 30, 2025 | | |
December 31, 2024 | |
| | |
(Unaudited) | | |
| |
| ASSETS | |
| | |
| |
| Current assets: | |
| | |
| |
| Cash | |
$ | 5,843,809 | | |
$ | 6,489,424 | |
| Short-term investments | |
| 15,650,000 | | |
| 14,700,000 | |
| Advances to suppliers, net | |
| 791,780 | | |
| - | |
| Intercompany receivables | |
| 15,000 | | |
| 15,000 | |
| Prepaid expenses and other current assets | |
| 54,795 | | |
| 1,293,893 | |
| Total current assets | |
| 22,355,384 | | |
| 22,498,317 | |
| | |
| | | |
| | |
| Non-current assets | |
| | | |
| | |
| Investments in non-VIE subsidiaries | |
| 13,904,092 | | |
| 14,138,600 | |
| Total non-current assets | |
| 13,904,092 | | |
| 14,138,600 | |
| Total Assets | |
$ | 36,259,476 | | |
$ | 36,636,917 | |
| | |
| | | |
| | |
| Liabilities and Shareholders’ Equity | |
| | | |
| | |
| Current liabilities | |
| | | |
| | |
| Intercompany payable | |
$ | 1,364,251 | | |
$ | 1,361,997 | |
| Advances from customers | |
| 299,995 | | |
| - | |
| Total current liabilities | |
| 1,664,246 | | |
| 1,361,997 | |
| | |
| | | |
| | |
| Total Liabilities | |
| 1,664,246 | | |
| 1,361,997 | |
| | |
| | | |
| | |
| Commitments and Contingencies | |
| - | | |
| - | |
| | |
| | | |
| | |
| Shareholders’ Equity | |
| | | |
| | |
| Class A Ordinary Shares, US$0.0001 par value; 431,808,000 shares authorized, 21,107,364 shares issued and outstanding. | |
| 2,111 | | |
| 2,111 | |
| Class B Ordinary Shares, US$0.0001 par value; 58,192,000 shares authorized, 8,192,000 shares issued and outstanding. | |
| 819 | | |
| 819 | |
| Additional paid-in capital | |
| 24,920,060 | | |
| 24,920,060 | |
| Statutory reserve | |
| 836,215 | | |
| 836,215 | |
| Retained earnings | |
| 9,574,949 | | |
| 10,491,058 | |
| Accumulated other comprehensive loss | |
| (738,924 | ) | |
| (975,343 | ) |
| Total Shareholders’ Equity | |
| 34,595,230 | | |
| 35,274,920 | |
| | |
| | | |
| | |
| Total Liabilities and Shareholders’ Equity | |
$ | 36,259,476 | | |
$ | 36,636,917 | |
|
| Schedule of Parent Company Statements of Operations and Comprehensive Income |
PARENT COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(Expressed in U.S. Dollars)
| | |
Six Months Ended June 30, | |
| | |
2025 | | |
2024 | |
| | |
(Unaudited) | | |
(Unaudited) | |
| Operating expenses: | |
| | |
| |
| General and administrative | |
$ | 548,003 | | |
$ | 770,127 | |
| Total operating expenses | |
| 548,003 | | |
| 770,127 | |
| | |
| | | |
| | |
| Operating loss | |
| (548,003 | ) | |
| (770,127 | ) |
| | |
| | | |
| | |
| Other income (expense) | |
| | | |
| | |
| Net investment gain | |
| 15,616 | | |
| 203,675 | |
| Interest income | |
| 98,813 | | |
| 247,440 | |
| Other expense, net | |
| (11,608 | ) | |
| (8,145 | ) |
| Total other income, net | |
| 102,821 | | |
| 442,970 | |
| | |
| | | |
| | |
| Share of (loss) income from subsidiaries | |
| (470,927 | ) | |
| 448,819 | |
| | |
| | | |
| | |
| Net (loss) income | |
$ | (916,109 | ) | |
$ | 121,662 | |
| Comprehensive income | |
| | | |
| | |
| Net (loss) income | |
$ | (916,109 | ) | |
$ | 121,662 | |
| | |
| | | |
| | |
| Comprehensive (loss) income | |
$ | (916,109 | ) | |
$ | 121,662 | |
| (Loss) earnings per ordinary share | |
| | | |
| | |
| Basic and diluted | |
$ | (0.03 | ) | |
$ | 0.01 | |
| | |
| | | |
| | |
| Weighted average number of ordinary shares outstanding | |
| | | |
| | |
| Basic and diluted | |
| 29,299,364 | | |
| 14,392,364 | |
|
| Schedule of Parent Company Statements of Cash Flows |
PARENT COMPANY STATEMENTS OF CASH FLOWS
(Expressed in U.S. Dollars)
| | |
Six Months Ended June 30, | |
| | |
2025 | | |
2024 | |
| | |
(Unaudited) | | |
(Unaudited) | |
| Operating activities: | |
| | |
| |
| Net (loss) income | |
$ | (916,109 | ) | |
$ | 121,662 | |
| Adjustments to reconcile net (loss) income to net cash used in operating
activities: | |
| | | |
| | |
| Accrued interest income from loans | |
| - | | |
| (147,835 | ) |
| Net investment gain | |
| 470,927 | | |
| (652,494 | ) |
| Changes in operating assets and liabilities: | |
| | | |
| | |
| Advances to suppliers | |
| (791,780 | ) | |
| - | |
| Prepaid expenses and other current assets | |
| 239,097 | | |
| - | |
| Advances from customers | |
| 299,995 | | |
| - | |
| Due to intercompany | |
| 2,255 | | |
| - | |
| Net cash used in operating activities | |
| (695,615 | ) | |
| (678,667 | ) |
| | |
| | | |
| | |
| Investing activities | |
| | | |
| | |
| Loans to third parties | |
| - | | |
| (1,092,453 | ) |
| Prepayment from third-party loans | |
| - | | |
| 2,443,523 | |
| Purchases of held-to maturity investments | |
| (1,650,000 | ) | |
| (9,500,000 | ) |
| Redemption of Held-to-maturity investments | |
| 700,000 | | |
| - | |
| Deposit for acquisition | |
| - | | |
| (1,010,041 | ) |
| Refund of deposit for acquisition | |
| 1,000,000 | | |
| - | |
| Net cash provided by (used in) investing activities | |
| 50,000 | | |
| (9,158,971 | ) |
| | |
| | | |
| | |
| Financing activities | |
| | | |
| | |
| Proceeds from private placement | |
| - | | |
| 8,200,000 | |
| Net cash provided by financing activities | |
| - | | |
| 8,200,000 | |
| | |
| | | |
| | |
| Net decrease in cash | |
| (645,615 | ) | |
| (1,637,638 | ) |
| Cash and equivalents at beginning of period | |
| 6,489,424 | | |
| 8,236,065 | |
| Cash and equivalents at end of period | |
$ | 5,843,809 | | |
$ | 6,598,427 | |
|