v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
CURRENT ASSETS    
Cash and cash equivalents $ 97,694 $ 420,131
Accounts receivable, net 153,043 1,829,044
Inventories, net 1,778,583
Prepayments and other current assets 100,027 151,431
Total Current Assets 955,764 5,165,638
NON-CURRENT ASSETS    
Deposits 951,000 428,633
Right-of-use assets, net 133,889 470,716
Cost method investment 1,000,000
Property and equipment, net 18,370,033 4,246,832
Total Assets 20,410,686 11,311,819
CURRENT LIABILITIES    
Short-term loans 4,192,646 2,668,604
Current portion of long-term debts 466,331 301,076
Convertible notes 1,712,875 987,639
Convertible notes - related party 64,414
Accounts payable 9,684,893 10,389,978
Other payables and accrued liabilities 5,178,395 3,467,637
Operating lease liabilities - current 101,327 262,380
Commitment shares to be issued 171,160
Tax accrual 471,731 501,374
Deferred income - Contract liabilities 49,731 144,790
Deferred income - Contract liabilities - related party 86,468 86,468
Total Current Liabilities 23,255,299 19,766,817
NON-CURRENT LIABILITIES    
Long-term debts, net of current portion 5,402,186 5,678,550
Operating lease liabilities, net of current portion 35,684 205,602
Long-term convertiable notes - related party 3,000,000
Total Non-Current Liabilities 8,437,870 5,884,152
Total Liabilities 31,693,169 25,650,969
COMMITMENTS AND CONTINGENCIES
Redeemable convertible preferred stock ($0.0001 par value, 754 and nil issued and outstanding at December 31, 2025 and 2024, respectively), at redemption value 1,458,233
SHAREHOLDERS’ DEFICIT    
Preferred stock ($0.0001 par value, 1,000,000 shares authorized, 5,000 and nil shares issued and outstanding; at December 31, 2025 and 2024, respectively)
Common stock ($0.0001 par value,1,000,000,000 shares authorized,112,541,596 and 2,445,364 shares issued and outstanding at December 31, 2025 and 2024, respectively) [1] 11,287 246
Additional paid-in capital 24,049,579 10,396,274
Accumulated deficit (36,800,876) (24,734,689)
Accumulated other comprehensive loss (706) (981)
Total Stockholders’ Deficit (12,740,716) (14,339,150)
Total Liabilities and Stockholders’ Deficit 20,410,686 11,311,819
Related Party    
CURRENT ASSETS    
Accounts receivable - related party, net 976,449
Prepayments - related parties 10,000
Loan receivable – related party 605,000
CURRENT LIABILITIES    
Short-term loans - related parties 194,000 280,755
Accounts payable - related parties 366,437 308,407
Other payables - related parties $ 514,891 $ 367,709
[1] On December 4, 2025, the Company increased its authorized common stock from 100,000,000 shares to 1,000,000,000 shares.