v3.26.1
Consolidated Balance sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 2,805,408 $ 250,312
Accounts receivable, net 805,966 452,823
Deposits, prepayments and other receivables, net 2,150,932 875,823
Total current assets 5,762,306 1,578,958
Non-current assets:    
Property and equipment, net 30,151 70,359
Intangible assets, net 7,422,105 4,220,021
Right-of-use assets, net 106,978 167,723
Investment, net 5,596 6,029
Rental deposit, net 9,972 32,068
Deposit for intangible assets 280,644
Deferred offering costs 620,193
Total non-current assets 7,855,446 5,116,393
TOTAL ASSETS 13,617,752 6,695,351
Current liabilities:    
Accruals and other payables 265,481 245,033
Contract liabilities 106,042 315,411
Deferred government subsidy 38,656 38,716
Bank borrowings 415,947 433,991
Lease liabilities 57,653 90,199
Tax payables 52,300 128,982
Total current liabilities 1,255,767 1,512,748
Non-current liabilities:    
Lease liabilities 49,325 77,524
Deferred tax liabilities 1,161,490 192,328
Total non-current liabilities 1,210,815 269,852
TOTAL LIABILITIES 2,466,582 1,782,600
Commitments and contingencies (Note 17)
Shareholders’ equity    
Additional paid-in capital 17,153,512 3,583,983
Retained earnings (accumulated losses) (6,134,018) 1,188,787
Accumulated other comprehensive income 124,013 138,918
Total shareholders’ equity 11,151,170 4,912,751
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 13,617,752 6,695,351
Class A Ordinary Shares    
Shareholders’ equity    
Ordinary shares, value [1] 7,263 663
Class B Ordinary Shares    
Shareholders’ equity    
Ordinary shares, value [1] 400 400
Director    
Current liabilities:    
Amount due to a director $ 319,688 $ 260,416
[1] Giving retroactive effect to (i) a share re-designation of 900,000,000 Class A ordinary shares and 100,000,000 Class B ordinary shares on August 7, 2025 and reverse stock split of the Company’s Class A ordinary shares and Class B ordinary shares on 1-for-50 basis, which became effective on March 6, 2026.