| Schedule of Assets and Liabilities of Discontinued Operations |
Schedule of Assets and Liabilities of Discontinued Operations
Schedule of Consolidated Statements of Gain (Loss)
Schedule of Cash Flow From Discontinued Operations
|
As
previously described, assets and liabilities of discontinued operations are presented separately in the Consolidated Balance Sheets for
all periods presented. The following table presents a reconciliation of the carrying amounts of the major classes of assets and liabilities
of discontinued operations to the total assets and liabilities of discontinued operations as presented on the Company’s Consolidated
Balance Sheets:
Schedule
of Assets and Liabilities of Discontinued Operations
| | |
November 30, 2025 | | |
December 31, 2024 | |
| | |
| | |
| |
| Assets of discontinued operations: | |
| | | |
| | |
| Current assets: | |
| | | |
| | |
| Cash | |
$ | 12,283 | | |
| 11,980 | |
| Accounts receivables | |
| 135,822 | | |
| 132,473 | |
| Accounts receivables – related parties | |
| 8,505,323 | | |
| 8,295,591 | |
| Advances to vendors | |
| 43,801 | | |
| 42,721 | |
| Advances to vendors and other receivable- related parties | |
| 238,810 | | |
| 232,922 | |
| Inventories, net | |
| 743,115 | | |
| 724,791 | |
| Other current assets | |
| 500,822 | | |
| 486,513 | |
| Total current assets held for sale | |
$ | 10,179,976 | | |
| 9,926,991 | |
| Noncurrent assets: | |
| | | |
| | |
| Plant and equipment, net | |
| 9,494,729 | | |
| 9,864,914 | |
| Intangible assets, net | |
| 1,911,948 | | |
| 1,902,930 | |
| Total assets of discontinued operations on Consolidated Balance Sheets | |
$ | 21,586,653 | | |
| 21,692,835 | |
| | |
| | | |
| | |
| Liabilities of discontinued operations: | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | |
| Borrowings | |
$ | 4,886,989 | | |
| 4,766,482 | |
| Borrowings– related parties | |
| 183,318 | | |
| 178,797 | |
| Accounts payables | |
| 7,560,998 | | |
| 7,374,250 | |
| Accounts payables – related parties | |
| 7,369,491 | | |
| 7,187,767 | |
| Other payables - related parties | |
| 816,226 | | |
| 746,309 | |
| Advances from customers | |
| 352,975 | | |
| 344,271 | |
| Other current liabilities | |
| 821,359 | | |
| 560,683 | |
| Total current liabilities | |
| 21,991,356 | | |
| 21,158,559 | |
| Total assets of discontinued operations on Consolidated Balance Sheets | |
$ | 21,991,356 | | |
| 21,158,559 | |
|
| Schedule of Consolidated Statements of Gain (Loss) |
Schedule of Consolidated Statements of Gain (Loss)
Schedule of Cash Flow From Discontinued Operations
|
The
following table provides details about the major classes of line items constituting “Gain (Loss) from discontinued operations”
as presented on the Company’s Consolidated Statements of Gain (Loss):
Schedule
of Consolidated Statements of Gain (Loss)
| | |
2025 | | |
2024 | |
| | |
For the years ended December 31 | |
| | |
2025 | | |
2024 | |
| | |
| |
| Sales | |
$ | - | | |
$ | 5,245 | |
| Sales-related party | |
| - | | |
| 6,924,461 | |
| Total | |
| | | |
| 6,929,706 | |
| | |
| | | |
| | |
| Cost of sales-production | |
| - | | |
| 6,922,148 | |
| Cost of OEM | |
| - | | |
| 22,776 | |
| Loss on factory relocation | |
| - | | |
| 359,015 | |
| Loss on idle capacity | |
| 586,401 | | |
| 365,310 | |
| Total cost of sales | |
| 586,401 | | |
| 7,669,249 | |
| Gross (loss) profit | |
| (586,401 | ) | |
| (739,543 | ) |
| | |
| | | |
| | |
| Operating Expenses | |
| | | |
| | |
| Selling expenses | |
| | | |
| 20,426 | |
| General & administrative expenses | |
| 89,721 | | |
| 504,502 | |
| Total operation expenses | |
| 89,721 | | |
| 524,928 | |
| (Loss) income from operation | |
| (676,122 | ) | |
| (1,264,471 | ) |
| | |
| | | |
| | |
| Other income (expenses): | |
| | | |
| | |
| Interest expenses | |
| (265,586 | ) | |
| (356,438 | ) |
| Other income (expenses) | |
| - | | |
| (55,399 | ) |
| Gain on forgiveness of accounts payable | |
| 2,165,629 | | |
| | |
| Total other (expenses) income, net | |
| 1,900,043 | | |
| (411,837 | ) |
| | |
| | | |
| | |
| Gain (loss) from discontinued operations before income taxes | |
$ | 1,223,921 | | |
| (1,676,308 | ) |
| Gain on disposal, net | |
| 3,578,076 | | |
| | |
| Income tax expenses | |
| | | |
| (8,609 | ) |
| Gain (loss) from discontinued operations, net of income taxes | |
$ | 4,801,998 | | |
| (1,667,699 | ) |
|