| Schedule of Goodwill and Intangible Assets |
| | |
2023 | |
| | |
Goodwill | | |
Trademarks
(Note) | | |
Customer
relationships | | |
Website
platform | | |
Computer
software | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| January 1 | |
| | |
| | |
| | |
| | |
| | |
| |
| Cost | |
$ | 9,672,476 | | |
$ | 595,256 | | |
$ | 5,291,436 | | |
$ | 566,591 | | |
$ | 387,532 | | |
$ | 16,513,291 | |
| Accumulated amortization | |
| - | | |
| (15,806 | ) | |
| (2,103,114 | ) | |
| (122,842 | ) | |
| (102,514 | ) | |
| (2,344,276 | ) |
| | |
$ | 9,672,476 | | |
$ | 579,450 | | |
$ | 3,188,322 | | |
$ | 443,749 | | |
$ | 285,018 | | |
$ | 14,169,015 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| January 1 | |
$ | 9,672,476 | | |
$ | 579,450 | | |
$ | 3,188,322 | | |
$ | 443,749 | | |
$ | 285,018 | | |
$ | 14,169,015 | |
| Acquisition through business combination | |
$ | 51,069,453 | | |
| 21,486,396 | | |
| 8,496,699 | | |
| - | | |
| 977,732 | | |
| 82,030,280 | |
| Additions | |
| - | | |
| - | | |
| - | | |
| - | | |
| 93,347 | | |
| 93,347 | |
| Amortization expenses | |
| - | | |
| (52,205 | ) | |
| (1,402,133 | ) | |
| (111,530 | ) | |
| (243,906 | ) | |
| (1,809,774 | ) |
| Disposal | |
| - | | |
| - | | |
| - | | |
| - | | |
| (7,888 | ) | |
| (7,888 | ) |
| Impairment | |
| - | | |
| - | | |
| - | | |
| - | | |
| (298,424 | ) | |
| (298,424 | ) |
| Exchange difference | |
| - | | |
| (819 | ) | |
| (14,920 | ) | |
| (1,707 | ) | |
| (11,354 | ) | |
| (28,800 | ) |
| December 31 | |
$ | 60,741,929 | | |
$ | 22,012,822 | | |
$ | 10,267,968 | | |
| 330,512 | | |
$ | 794,525 | | |
$ | 94,147,756 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost | |
$ | 60,741,929 | | |
$ | 22,083,887 | | |
$ | 13,788,135 | | |
| 566,591 | | |
$ | 2,139,623 | | |
$ | 99,320,165 | |
| Accumulated amortization | |
| - | | |
| (71,065 | ) | |
| (3,520,167 | ) | |
| (236,079 | ) | |
| (1,048,531 | ) | |
| (4,875,842 | ) |
| Accumulated impairment | |
| - | | |
| - | | |
| - | | |
| - | | |
| (296,567 | ) | |
| (296,567 | ) |
| | |
$ | 60,741,929 | | |
$ | 22,012,822 | | |
$ | 10,267,968 | | |
$ | 330,512 | | |
$ | 794,525 | | |
$ | 94,147,756 | |
| | |
2024 | |
| | |
Goodwill | | |
Trademarks
(Note) | | |
Customer
relationships | | |
Website
platform | | |
Computer
software | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| January 1 | |
| | |
| | |
| | |
| | |
| | |
| |
| Cost | |
$ | 60,741,929 | | |
$ | 22,083,887 | | |
$ | 13,788,135 | | |
$ | 566,591 | | |
$ | 2,139,623 | | |
$ | 99,320,165 | |
| Accumulated amortization | |
| - | | |
| (71,065 | ) | |
| (3,520,167 | ) | |
| (236,079 | ) | |
| (1,048,531 | ) | |
| (4,875,842 | ) |
| Accumulated impairment | |
| - | | |
| - | | |
| - | | |
| - | | |
| (296,567 | ) | |
| (296,567 | ) |
| | |
$ | 60,741,929 | | |
$ | 22,012,822 | | |
$ | 10,267,968 | | |
$ | 330,512 | | |
$ | 794,525 | | |
$ | 94,147,756 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| January 1 | |
$ | 60,741,929 | | |
$ | 22,012,822 | | |
$ | 10,267,968 | | |
$ | 330,512 | | |
$ | 794,525 | | |
$ | 94,147,756 | |
| Acquisition through business combination | |
| 1,943,850 | | |
| - | | |
| 474,852 | | |
| - | | |
| - | | |
| 2,418,702 | |
| Additions | |
| - | | |
| 871 | | |
| - | | |
| - | | |
| 274,738 | | |
| 275,609 | |
| Amortization expenses | |
| - | | |
| (50,876 | ) | |
| (1,693,877 | ) | |
| (108,233 | ) | |
| (248,094 | ) | |
| (2,101,080 | ) |
| Impairment | |
| (28,165,304 | ) | |
| (450,092 | ) | |
| (358,522 | ) | |
| (52,132 | ) | |
| - | | |
| (29,026,050 | ) |
| Exchange difference | |
| (560,422 | ) | |
| (23,481 | ) | |
| (113,205 | ) | |
| (17,738 | ) | |
| (61,457 | ) | |
| (776,303 | ) |
| December 31 | |
$ | 33,960,053 | | |
$ | 21,489,244 | | |
$ | 8,577,216 | | |
$ | 152,409 | | |
$ | 759,712 | | |
$ | 64,938,634 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost | |
$ | 62,072,215 | | |
$ | 22,046,603 | | |
$ | 13,927,330 | | |
$ | 530,650 | | |
$ | 2,104,882 | | |
$ | 100,681,680 | |
| Accumulated amortization | |
| - | | |
| (116,327 | ) | |
| (4,998,808 | ) | |
| (327,158 | ) | |
| (1,076,756 | ) | |
| (6,519,049 | ) |
| Accumulated impairment | |
| (28,112,162 | ) | |
| (441,032 | ) | |
| (351,306 | ) | |
| (51,083 | ) | |
| (268,414 | ) | |
| (29,223,997 | ) |
| | |
$ | 33,960,053 | | |
$ | 21,489,244 | | |
$ | 8,577,216 | | |
$ | 152,409 | | |
$ | 759,712 | | |
$ | 64,938,634 | |
| | |
2025 | |
| | |
Goodwill | | |
Trademarks
(Note) | | |
Customer
relationships | | |
Website
platform | | |
Computer
software | | |
Copyrights | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| January 1 | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Cost | |
$ | 62,072,215 | | |
$ | 22,046,603 | | |
$ | 13,927,330 | | |
$ | 530,650 | | |
$ | 2,104,882 | | |
$ | - | | |
$ | 100,681,680 | |
| Accumulated amortization | |
| - | | |
| (116,327 | ) | |
| (4,998,808 | ) | |
| (327,158 | ) | |
| (1,076,756 | ) | |
| - | | |
| (6,519,049 | ) |
| Accumulated impairment | |
| (28,112,162 | ) | |
| (441,032 | ) | |
| (351,306 | ) | |
| (51,083 | ) | |
| (268,414 | ) | |
| - | | |
| (29,223,997 | ) |
| | |
$ | 33,960,053 | | |
$ | 21,489,244 | | |
$ | 8,577,216 | | |
$ | 152,409 | | |
| $ 7 59,712 | | |
$ | - | | |
$ | 64,938,634 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| January 1 | |
$ | 33,960,053 | | |
$ | 21,489,244 | | |
$ | 8,577,216 | | |
$ | 152,409 | | |
$ | 759,712 | | |
$ | - | | |
$ | 64,938,634 | |
| Additions | |
| - | | |
| - | | |
| - | | |
| - | | |
| 145,576 | | |
| 123,004 | | |
| 268,580 | |
| Amortization expenses | |
| - | | |
| (1,187 | ) | |
| (1,597,179 | ) | |
| (39,942 | ) | |
| (339,724 | ) | |
| (115,991 | ) | |
| (2,094,023 | ) |
| Impairment | |
| (25,544,313 | ) | |
| (10,417,255 | ) | |
| (3,202,303 | ) | |
| - | | |
| (19,064 | ) | |
| - | | |
| (39,182,935 | ) |
| Exchange difference | |
| 280,044 | | |
| 178 | | |
| 41,078 | | |
| 6,951 | | |
| 10,900 | | |
| (62 | ) | |
| 339,089 | |
| December 31 | |
$ | 8,695,784 | | |
$ | 11,070,980 | | |
$ | 3,818,812 | | |
$ | 119,418 | | |
$ | 557,400 | | |
$ | 6,951 | | |
$ | 24,269,345 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost | |
$ | 62,464,202 | | |
$ | 22,070,756 | | |
$ | 14,141,770 | | |
$ | 553,612 | | |
$ | 2,232,388 | | |
$ | 14,463 | | |
$ | 101,477,191 | |
| Accumulated amortization | |
| - | | |
| (122,405 | ) | |
| (6,754,148 | ) | |
| (380,901 | ) | |
| (1,388,025 | ) | |
| (7,512 | ) | |
| (8,652,991 | ) |
| Accumulated impairment | |
| (53,768,418 | ) | |
| (10,877,371 | ) | |
| (3,568,810 | ) | |
| (53,293 | ) | |
| (286,963 | ) | |
| - | | |
| (68,554,855 | ) |
| | |
$ | 8,695,784 | | |
$ | 11,070,980 | | |
$ | 3,818,812 | | |
$ | 119,418 | | |
$ | 557,400 | | |
$ | 6,951 | | |
$ | 24,269,345 | |
|