| Schedule of Capital Surplus |
Capital surplus should not be used to cover accumulated deficit unless the legal reserve is insufficient.
| | |
2023 | |
| | |
Share
premium | | |
Employee
stock
options | | |
Employee
stock
options-
expired | | |
Changes in
ownership
interest in
subsidiaries | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| January 1 | |
$ | 5,998,682 | | |
$ | 346,606 | | |
$ | 6,997 | | |
$ | 135,628 | | |
$ | 6,487,913 | |
| Issuance of ordinary shares | |
| 600,952 | | |
| - | | |
| - | | |
| - | | |
| 600,952 | |
| Preferred shares conversion | |
| 26,907,495 | | |
| - | | |
| - | | |
| - | | |
| 26,907,495 | |
| Acquisition of subsidiaries | |
| 70,619,903 | | |
| - | | |
| - | | |
| - | | |
| 70,619,903 | |
| Changes in non-controlling interests | |
| - | | |
| - | | |
| - | | |
| 708,719 | | |
| 708,719 | |
| Share-based payments | |
| 162,029 | | |
| 118,800 | | |
| - | | |
| - | | |
| 280,829 | |
| Employee stock options exercised | |
| 62,923 | | |
| (62,923 | ) | |
| - | | |
| - | | |
| - | |
| Employee stock options forfeited | |
| - | | |
| (1,482 | ) | |
| 1,482 | | |
| - | | |
| - | |
| December 31 | |
$ | 104,351,984 | | |
$ | 401,001 | | |
$ | 8,479 | | |
$ | 844,347 | | |
$ | 105,605,811 | |
| | |
2024 | |
| | |
Share
premium | | |
Employee
stock
options | | |
Employee
stock
options-
expired | | |
Restricted
stocks | | |
Changes in
ownership
interest in
subsidiaries | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| January 1 | |
$ | 104,351,984 | | |
$ | 401,001 | | |
$ | 8,479 | | |
$ | - | | |
$ | 844,347 | | |
$ | 105,605,811 | |
| Share-based payments | |
| 22,884 | | |
| 212,374 | | |
| - | | |
| - | | |
| - | | |
| 235,258 | |
| Employee stock options exercised | |
| 6,091 | | |
| (6,091 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
| Employee stock options forfeited | |
| - | | |
| (16,942 | ) | |
| 16,942 | | |
| - | | |
| - | | |
| - | |
| Restricted stocks | |
| - | | |
| - | | |
| - | | |
| 147,816 | | |
| - | | |
| 147,816 | |
| Issuance of ordinary shares, net of issuance costs (Note 1) | |
| 45,060,227 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 45,060,227 | |
| Reverse share split as part of the recapitalization | |
| 19,489 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 19,489 | |
| Commitment shares (Note 2) | |
| 450,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 450,000 | |
| Acquisition of subsidiaries (Note 3) | |
| 3,184,536 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 3,184,536 | |
| December 31 | |
$ | 153,095,211 | | |
$ | 590,342 | | |
$ | 25,421 | | |
$ | 147,816 | | |
$ | 844,347 | | |
$ | 154,703,137 | |
| | |
2025 | |
| | |
Share premium | | |
Employee stock options | | |
Employee stock options- expired | | |
Restricted stocks | | |
Changes in ownership interest in subsidiaries | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| January 1 | |
$ | 153,095,211 | | |
$ | 590,342 | | |
$ | 25,421 | | |
$ | 147,816 | | |
$ | 844,347 | | |
$ | 154,703,137 | |
| Share-based payments | |
| - | | |
| 279,597 | | |
| - | | |
| - | | |
| - | | |
| 279,597 | |
| Employee stock options forfeited | |
| - | | |
| (178,176 | ) | |
| 178,176 | | |
| - | | |
| - | | |
| - | |
| Restricted stocks | |
| - | | |
| - | | |
| - | | |
| 132,253 | | |
| - | | |
| 132,253 | |
| Issuance of ordinary shares-Second Note to 3i | |
| 3,469,082 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 3,469,082 | |
| Issuance of ordinary shares-Tumim ELOC | |
| 2,608,494 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,608,494 | |
| Issuance of ordinary shares-Private Placement | |
| 1,499,621 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,499,621 | |
| Issuance of ordinary shares for service fee | |
| 181,901 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 181,901 | |
| Issuance of ordinary shares to settle subsidiary’s debt | |
| 655,409 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 655,409 | |
| Commitment shares | |
| (12 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (12 | ) |
| Acquisition of subsidiaries (Note 3) | |
| 123,107 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 123,107 | |
| December 31 | |
$ | 161,632,813 | | |
$ | 691,763 | | |
$ | 203,597 | | |
$ | 280,069 | | |
$ | 844,347 | | |
$ | 163,652,589 | |
|