v3.26.1
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.