| Schedule of assets and liabilities included in the company’s condensed consolidated balance sheets |
The following table summarizes the carrying amounts of the Company's VIE assets and liabilities included in the Company’s condensed consolidated balance sheets at June 30, 2026 and December 31, 2025: | | | | | | | | | | | | | June 30, 2026 | | December 31, 2025 | | Assets | | | | | | | | | Cash | $ | 208,970 | | | $ | 2,646 | | | | | | | | | | | | | | | | | | | Inventories | — | | | $ | 183,219 | | | Intercompany loan receivable | 23,750 | | | 2,774 | | | Prepaid expenses and other current assets | 971,436 | | | 81,837 | | | Total Current Assets | 1,204,156 | | | 270,476 | | | Property and equipment, net | 150,604 | | | 79,000 | | | Intangible assets, net | 149,000 | | | 149,000 | | | Goodwill | 96,000 | | | 96,000 | | | Intercompany receivable | 2,347,121 | | | 3,009,884 | | | Security deposit, long-term | 33,203 | | | 18,489 | | | Total Assets | $ | 3,980,084 | | | $ | 3,622,849 | | | | | | | Liabilities | | | | | | | | | Accounts payable and other liabilities | $ | 378,297 | | | $ | 90,063 | | | Deferred revenue | 105,000 | | | 100,000 | | | Accrued expenses and dividend payable | 266,269 | | | 60,053 | | | Customer deposits | 455,408 | | | — | | | Promissory notes | 611,645 | | | 1,148,738 | | | Intercompany payable | 3,416,118 | | | 2,910,040 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total Liabilities | $ | 5,232,737 | | | $ | 4,308,894 | | | | | | | | | | | | | | | | | |
|