v3.26.1
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Income Statement [Abstract]        
REVENUE (including related party revenue of nil and $1,135,628 for the three months ended September 30, 2025 and 2024; $76,038 and $2,129,726 for the nine months ended September 30, 2025 and 2024) $ 72,377 $ 3,052,727 $ 1,663,205 $ 8,662,414
COST OF REVENUE 71,951 2,824,614 1,458,521 7,669,764
GROSS PROFIT 426 228,113 204,684 992,650
OPERATING EXPENSES:        
Selling, general and administrative 1,205,150 2,186,953 3,543,886 5,214,487
Provision for credit losses 126,824 36,597 306,091 60,988
Total operating expenses 1,331,974 2,223,550 3,849,977 5,275,475
LOSS FROM OPERATIONS (1,331,548) (1,995,437) (3,645,293) (4,282,825)
OTHER INCOME (EXPENSE)        
Interest expense, net (595,156) (738,468) (2,098,499) (1,527,443)
Non cash finance expense (200,000) (200,000) (1,000,000)
Loss on loan extinguishment (90,062) (15,131) (50,062) (15,131)
Change in fair value of commitment shares to be issued (2,280) (2,280)
Other income (expense) 12,216 (1,300) 256 2,438
Total other expense, net (875,282) (754,899) (2,350,585) (2,540,136)
LOSS BEFORE INCOME TAXES (2,206,830) (2,750,336) (5,995,878) (6,822,961)
PROVISION FOR INCOME TAXES 1,700 2,500
NET LOSS (2,206,830) (2,750,336) (5,997,578) (6,825,461)
OTHER COMPREHENSIVE LOSS        
Foreign currency translation adjustment (135) (35) 259 (68)
COMPREHENSIVE LOSS $ (2,206,965) $ (2,750,371) $ (5,997,319) $ (6,825,529)
WEIGHTED AVERAGE NUMBER OF COMMON STOCK*        
Basic (in Shares) [1] 11,264,018 1,008,037 7,306,585 887,420
Diluted (in Shares) [1] 11,264,018 1,008,037 7,306,585 887,420
LOSS PER SHARE        
Basic (in Dollars per share) $ (0.2) $ (2.73) $ (0.82) $ (7.69)
Diluted (in Dollars per share) $ (0.2) $ (2.73) $ (0.82) $ (7.69)
[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