v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash flows from operating activities:    
Net loss $ (4,471,212) $ (16,618,012)
Adjustments to reconcile net loss to cash used in operating activities:    
Income tax benefit (891,817)
Depreciation 17,507 581
Amortization 4,771,194 4,624,214
Loss on inventory valuation (12,409)
Lease expense 26,283 27,312
Bad debts 2,032 (3,726)
Severance pay 68,547 207,470
Commissions and professional fees 17,946 620,239
Loss on change in fair value of financial liabilities 23,440
Merger and acquisition costs 8,611,114
Loss on foreign currency translation 333,281 15,993
Gain on change in fair value of financial liabilities (23,943)
Gain on foreign currency translation (2,845) (169,516)
Changes in operating assets and liabilities:    
Decrease in trade and other receivables 169,180 250,958
Decrease in inventories, net (210,421) 772,811
Decrease (increase) in other current assets (73,856) 8,586
Increase (decrease) in trade and other payables (958,710) 1,031,354
Increase in accrued expenses 56,373 159,551
Decrease in lease liabilities (18,196) (27,312)
Increase (decrease) in tax payables 41,389 40
Decrease in other liabilities (2,299,156) (45,421)
Net cash used in operating activities (3,422,481) (546,678)
Cash flows from investing activities:    
Decrease in deposits 17,759
Disposal of equipment and vehicles 1,018
Purchase of equipment and vehicles (2,681)
Increase in long-term loan (105,026) (561,057)
Increase in cash and cash equivalents from business combination 10,619 1,219,888
Net cash provided by(used in) investing activities (76,648) 657,167
Cash flows from financing activities:    
Proceeds from short-term borrowing 357,404 1,087,873
Repayment of long-term debt (512,273)
Repayment of short-term borrowing (75,041) (318,369)
Repayment of short-term corporate bonds (72,462)
Issuance of convertible bonds 1,096,566 1,076,239
Repayment of convertible bonds (292,608)
Proceeds from issuance of common stock 2,108,632
Net cash provided by financing activities 3,415,098 1,040,863
Net change in cash and cash equivalents (84,031) 1,151,352
Effects of changes in exchange rate on cash and cash equivalents (116,639) 91,511
Cash and cash equivalents at beginning of period 1,700,273 341,543
Cash and cash equivalents at end of period 1,499,603 1,584,406
Supplemental disclosures of cash flow information:    
Cash paid for interest 44,100 53,931
Cash paid for income taxes (net of refunds received) $ 41,389 $ (40)