v3.26.1
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Dec. 31, 2024
CURRENT ASSETS    
Cash and cash equivalents $ 61,450 $ 420,131
Accounts receivable, net 1,221,142 1,829,044
Inventories, net 639,417 1,778,583
Prepayments and other current assets 149,691 151,431
Total Current Assets 3,216,266 5,165,638
NON-CURRENT ASSETS    
Deposits 977,720 428,633
Right-of-use assets, net 334,675 470,716
Cost method investment 1,000,000 1,000,000
Property and equipment, net 17,480,697 4,246,832
Total Non-Current Assets 19,793,092 6,146,181
CURRENT LIABILITIES    
Short-term loans 3,893,399 2,668,604
Short-term loans - related parties 60,000 280,755
Current portion of long-term debts 381,270 301,076
Convertible notes 1,536,477 987,639
Convertible notes - related party 504,315
Accounts payable 9,330,634 10,389,978
Other payables and accrued liabilities 5,470,568 3,467,637
Operating lease liabilities - current 165,450 262,380
Commitment shares to be issued 202,280  
Tax accrual 478,635 501,374
Deferred income - Contract liabilities 72,429 144,790
Deferred income - Contract liabilities - related party 86,468 86,468
Total Current Liabilities 22,964,851 19,766,817
NON-CURRENT LIABILITIES    
Long-term debts, net of current portion 5,435,968 5,678,550
Operating lease liabilities, net of current portion 155,755 205,602
Long-term convertible notes - related party 3,000,000
Total Non-Current Liabilities 8,591,723 5,884,152
Total Liabilities 31,556,574 25,650,969
COMMITMENTS AND CONTINGENCIES
Redeemable convertible preferred stock ($0.0001 par value, 800 and nil issued and outstanding at September 30, 2025 and December 31, 2024, respectively), at redemption value 813,605
SHAREHOLDERS’ DEFICIT    
Preferred stock ($0.0001 par value, 1,000,000 shares authorized, 14,500 and nil shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively) 1
Common stock ($0.0001 par value,100,000,000 shares authorized,13,453,190 and 2,445,364 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively)* [1] 1,347 246
Additional paid-in capital 21,386,370 10,396,274
Accumulated deficit (30,747,872) (24,734,689)
Accumulated other comprehensive loss (667) (981)
Total Stockholders’ Deficit (9,360,821) (14,339,150)
Total Liabilities and Stockholders’ Deficit 23,009,358 11,311,819
Related Party    
CURRENT ASSETS    
Accounts receivable - related parties, net 517,904 976,449
Prepayments - related parties 21,662 10,000
Loan receivable – related party 605,000
CURRENT LIABILITIES    
Accounts payable - related parties 366,437 308,407
Other payables - related parties $ 416,489 $ 367,709
[1] Giving retroactive effect to reverse recapitalization effected on March 11, 2024 and the 1-for-30 reverse stock split effected on November 21, 2024