TAXES (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| TAXES |
|
| Schedule of components of the income taxes |
| | | | | | | | | | | | For the years ended | | | December 31, | | | 2025 | | 2024 | | 2023 | Current tax expense | | $ | 1,219,647 | | $ | 1,456,416 | | $ | 2,243,006 | Deferred tax (benefit)/expense | | | (53,499) | | | 32,774 | | | (541,987) | Income tax provision | | $ | 1,166,148 | | $ | 1,489,190 | | $ | 1,701,019 |
|
| Schedule of amount of income taxes paid net of refunds received disaggregated by jurisdiction |
| | | | | | | | | | | | For the years ended | | | December 31, | | | 2025 | | 2024 | | 2023 | PRC | | $ | 836,584 | | $ | 1,837,708 | | $ | 2,644,786 | Hong Kong | | | — | | | — | | | — | United States | | | — | | | — | | | — | Cayman Islands | | | — | | | — | | | — | | | $ | 836,584 | | $ | 1,837,708 | | $ | 2,644,786 |
|
| Schedule of (loss) income before income taxes attributable to geographical locations |
| | | | | | | | | | | | For the years ended | | | December 31, | | | 2025 | | 2024 | | 2023 | Cayman Islands | | $ | (4,072,239) | | $ | — | | $ | (15,080) | United States | | | 235,302 | | | (1,908,434) | | | — | Hong Kong | | | 3,611,519 | | | 12,719 | | | (733,151) | PRC | | | (26,149,558) | | | 15,983,003 | | | 13,107,433 | | | $ | (26,374,976) | | $ | 14,087,288 | | $ | 12,359,202 |
|
| Schedule of reconciliations of the income tax expense |
| | | | | | | | | For the years ended | | | December 31, | | | 2024 | | 2023 | Income before income tax provision | | $ | 14,087,288 | | $ | 12,359,202 | Income tax expense at statutory tax rate | | | 3,521,822 | | | 3,089,800 | International tax rate difference | | | 74,207 | | | 122,803 | Effect of preferential tax rates | | | (1,613,427) | | | (1,336,931) | Non-deductible entertainment expenses | | | 17,733 | | | 9,404 | Other non-deductible expense | | | 69,227 | | | 290,316 | Research and development expense super-deduction | | | (926,155) | | | (521,977) | Changes in valuation allowance | | | 345,783 | | | 47,604 | Income tax provision | | $ | 1,489,190 | | $ | 1,701,019 |
| | | | | | | | For the years ended | | | | December 31, 2025 | | | | US$ | | Percent | | Net loss before income tax expense | | (26,374,976) | | | | Income tax at statutory tax rate | | (6,593,744) | | 25.0 | % | International tax rate difference | | 680,501 | | (2.6) | % | Cayman Islands | | | | | | Statutory tax rate difference between PRC and other jurisdictions | | 1,018,060 | | (3.9) | % | Hong Kong | | | | | | Statutory tax rate difference between PRC and other jurisdictions | | (328,147) | | 1.2 | % | United States | | | | | | Statutory tax rate difference between PRC and other jurisdictions | | (9,412) | | 0.1 | % | Effect of preferential tax rates | | 2,658,748 | | (10.1) | % | Changes in valuation allowance | | 105,424 | | (0.4) | % | Nontaxable or nondeductible items | | | | | | Non-deductible expenses | | | | | | Entertainment expenses | | 123,679 | | (0.5) | % | Entertainment expenses- PRC | | 112,759 | | (0.4) | % | Entertainment expenses- United States | | 10,920 | | (0.1) | % | Stock compensation | | 1,843,313 | | (7.0) | % | Stock compensation- PRC | | 1,843,313 | | (7.0) | % | Non-deductible expenses without valid invoices | | 2,676,729 | | (10.1) | % | Non-deductible expenses without valid invoices- PRC | | 2,676,729 | | (10.1) | % | Other adjustments | | | | | | Research and development expense super-deduction | | (328,502) | | 1.2 | % | Research and development expense super-deduction- PRC | | (328,502) | | 1.2 | % | Income tax provision | | 1,166,148 | | (4.5) | % |
|
| Schedule of components of deferred tax assets and liabilities |
| | | | | | | | | As of December 31, | | | 2025 | | 2024 | Deferred tax assets: | | | | | | | Allowance for expected credit losses | | $ | 646,378 | | $ | 552,486 | Net operating loss carryforward | | | 1,023,575 | | | 901,272 | Lease liabilities | | | 7,135 | | | 36,118 | Total deferred tax assets | | $ | 1,677,088 | | $ | 1,489,876 | Less: Valuation allowance | | | (914,799) | | | (775,415) | Deferred tax assets, net | | $ | 762,289 | | $ | 714,461 | Deferred tax liabilities: | | | | | | | Right-of-use assets | | | 8,758 | | | 45,238 | Total deferred tax liabilities | | $ | 8,758 | | $ | 45,238 |
|
| Schedule of movement of valuation allowance for deferred tax assets |
| | | | | | | | | | | | As of December 31, | | | 2025 | | 2024 | | 2023 | Beginning balance | | $ | (775,415) | | $ | (441,549) | | $ | (405,796) | Increase in valuation allowance | | | (105,424) | | | (345,783) | | | (47,604) | Foreign exchange | | | (33,960) | | | 11,917 | | | 11,851 | Ending balance | | $ | (914,799) | | $ | (775,415) | | $ | (441,549) |
|
| Schedule of taxes payable |
| | | | | | | | | As of December 31, | | | 2025 | | 2024 | VAT tax payable | | $ | 217,514 | | $ | 358,792 | Income tax payable | | | 462,575 | | | 79,167 | Other tax payables*** | | | 2,418,321 | | | 2,435,494 | Total tax payables | | $ | 3,098,410 | | $ | 2,873,453 |
*** As of December 31, 2024 and 2025, the Company recorded approximately $2.4 million and $2.4 million excise tax payable in other tax payables associated with 1% U.S. federal excise tax that could be imposed on ExcelFin in connection with redemptions by ExcelFin stockholders of Class A Common Stock in connection with the business combination.
|
| Schedule of net operating loss carryforward |
| | | | | | | Net Operating Loss Carry Forward: | | As of December 31, | | | 2025 | | 2024 | Location | | | | | | | PRC* | | $ | 4,905,372 | | $ | 2,591,421 | Hong Kong | | | — | | | 1,022,574 | United States** | | | 1,374,297 | | | 1,888,111 | Total | | $ | 6,279,669 | | $ | 5,502,106 |
* | As of December 31, 2025 and 2024, there were approximately $6.3 million and $5.5 million of net operating loss carryforwards in certain subsidiaries, respectively. Net operating loss of PRC subsidiary will be expired, if unused. As of December 31, 2025, the Company had net operating loss carried forward from the PRC entities of $4,905,372. |
| | | | The carry forward loss will be expired by, if not utilized | | | | 2026 | | $ | 364,672 | 2027 | | | 312,535 | 2028 | | | 71,390 | 2029 | | | 830,930 | 2030 | | | 433,878 | 2032 | | | 1,016,370 | 2033 | | | 961,573 | 2034 | | | 571,561 | 2035 | | | 342,463 | Total | | $ | 4,905,372 |
** | Net operating loss of $1,374,297 in United States has an expiration date of about 20 years. |
|