| RESTATEMENT |
NOTE
22 –RESTATEMENT
The
Company restates its previously released unaudited condensed consolidated financial statements for the six months ended June 30, 2025,
and incorporate them into the 2025 Quarterly Report “10-Q Form Report” (the “Restatement”). This restatement
is due to the discovery of errors related to the reclassification of buildings without property ownership certificates in fixed assets.
As
the Company does not have property ownership certificates, the acquisition of the 20-year usage rights for this land, buildings, and
salt pan conforms to the definition of a lease as stated in ASC 842. The Company revised the financial statements and accounted for these
usage rights as leases in accordance with the provisions of ASC 842.
The
effects of the restatement on the consolidated balance sheet as of December 31, 2024, are summarized in the following table:
SCHEDULE OF RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
| | |
As Previously Reported | | |
Restatement | |
|
Note | |
As Restated
|
|
| | |
December 31, 2024 |
|
| | |
As Previously Reported | | |
Restatement | |
|
Note | |
As Restated
|
|
| Current Assets | |
| | | |
| | |
|
| |
|
|
|
| Cash | |
$ | 10,075,162 | | |
| — | |
|
| |
$ |
10,075,162 |
|
| Accounts receivable, net | |
| 564,523 | | |
| — | |
|
| |
|
564,523 |
|
| Inventories, net | |
| 315,371 | | |
| — | |
|
| |
|
315,371 |
|
| Prepayments and deposits, net | |
| 6,376,656 | | |
| — | |
|
| |
|
6,376,656 |
|
| Amount due from related parties | |
| 25,040 | | |
| — | |
|
| |
|
25,040 |
|
| Other receivables | |
| 94,074 | | |
| — | |
|
| |
|
94,074 |
|
| Total current assets | |
| 17,450,826 | | |
| — | |
|
| |
|
17,450,826 |
|
| Non-Current Assets | |
| | | |
| | |
|
| |
|
|
|
| Property, plant and equipment, net | |
| 136,143,177 | | |
| (46,712,127 | ) |
|
(b) | |
|
89,431,050 |
|
| Finance lease right-of-use assets | |
| 76,868 | | |
| 45,078,420 | |
|
(b) | |
|
45,155,288 |
|
| Operating lease right-of-use assets | |
| 6,169,855 | | |
| — | |
|
| |
|
6,169,855 |
|
| Prepaid land leases, net of current portion | |
| 9,615,269 | | |
| — | |
|
| |
|
9,615,269 |
|
| Deferred tax assets, net | |
| — | | |
| — | |
|
| |
|
— |
|
| Total non-current assets | |
| 152,005,169 | | |
| (1,633,707 | ) |
|
| |
|
150,371,462 |
|
| Total Assets | |
| 169,455,995 | | |
| (1,633,707 | ) |
|
| |
|
167,822,288 |
|
| | |
| | | |
| | |
|
| |
|
|
|
| Liabilities and Stockholders’ Equity | |
| | | |
| | |
|
| |
|
|
|
| Current Liabilities | |
| | | |
| | |
|
| |
|
|
|
| Short-term bank borrowing | |
| | | |
| | |
|
| |
|
|
|
| Accounts payable and accrued expenses | |
$ | 14,323,458 | | |
| (7,878,181 | ) |
|
(c) | |
$ |
6,445,277 |
|
| Taxes payable-current | |
| 113,999 | | |
| — | |
|
| |
|
113,999 |
|
| Amount due to related parties | |
| 2,584,808 | | |
| — | |
|
| |
|
2,584,808 |
|
| Finance lease liabilities, current portion | |
| 217,743 | | |
| 3,124,550 | |
|
(c) | |
|
3,342,293 |
|
| Operating lease liabilities, current portion | |
| 491,850 | | |
| — | |
|
| |
|
491,850 |
|
| Total current liabilities | |
| 17,731,858 | | |
| (4,753,631 | ) |
|
| |
|
12,978,227 |
|
| Non-Current Liabilities | |
| | | |
| | |
|
| |
|
|
|
| Finance lease liabilities, net of current portion | |
| 1,075,865 | | |
| 4,014,019 | |
|
(c) | |
|
5,089,884 |
|
| Operating lease liabilities, net of current portion | |
| 6,941,602 | | |
| — | |
|
| |
|
6,941,602 |
|
| Long-term bank borrowing | |
| | | |
| | |
|
| |
|
|
|
| Total non-current liabilities | |
| 8,017,467 | | |
| 4,014,019 | |
|
| |
|
12,031,486 |
|
| Total Liabilities | |
| 25,749,325 | | |
| (739,612 | ) |
|
| |
|
25,009,713 |
|
| | |
| | | |
| | |
|
| |
|
|
|
| Commitment and Contingencies | |
| — | | |
| — | |
|
| |
|
— |
|
| | |
| | | |
| | |
|
| |
|
|
|
| Stockholders’ Equity | |
| | | |
| | |
|
| |
|
|
|
| PREFERRED STOCK; $0.001 par value; 1,000,000 shares authorized;
none outstanding | |
| — | | |
| — | |
|
| |
|
— |
|
| COMMON STOCK; $0.0005 par value; 80,000,000 shares authorized;
1,120,145 shares issued; and 1,091,562 shares outstanding as of December 31, 2024 | |
| 24,623 | | |
| (24,063 | ) |
|
(a) | |
|
560 |
|
| Treasury stock; 28,583 shares as of December 31, 2024 at
cost | |
| (1,372,673 | ) | |
| — | |
|
| |
|
(1,372,673 |
) |
| Additional paid-in capital | |
| 101,688,262 | | |
| 24,063 | |
|
(a) | |
|
101,712,325 |
|
| Share to be issued | |
| 194,700 | | |
| — | |
|
| |
|
194,700 |
|
| Retained earnings unappropriated | |
| 37,358,804 | | |
| (964,920 | ) |
|
(d) | |
|
36,393,884 |
|
| Retained earnings appropriated | |
| 26,667,097 | | |
| — | |
|
| |
|
26,667,097 |
|
| Accumulated other comprehensive loss | |
| (20,854,143 | ) | |
| 70,825 | |
|
(e) | |
|
(20,783,318 |
) |
| Total Stockholders’ Equity | |
| 143,706,670 | | |
| (894,095 | ) |
|
| |
|
142,812,575 |
|
| Total Liabilities and Stockholders’ Equity | |
$ | 169,455,995 | | |
| (1,633,707 | ) |
|
| |
$ |
167,822,288 |
|
The
effects of the restatement on the consolidated balance sheet as of June 30, 2025 are summarized in the following table:
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| | |
June 30, 2025 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| Current Assets | |
| | | |
| | | |
| |
| | |
| Cash | |
$ | 7,736,081 | | |
| — | | |
| |
$ | 7,736,081 | |
| Accounts receivable, net | |
| 3,150,850 | | |
| — | | |
| |
| 3,150,850 | |
| Inventories, net | |
| 515,013 | | |
| — | | |
| |
| 515,013 | |
| Prepayments and deposits, net | |
| 8,743,324 | | |
| — | | |
| |
| 8,743,324 | |
| Amount due from related parties | |
| 25,144 | | |
| — | | |
| |
| 25,144 | |
| Other receivables | |
| 105,564 | | |
| — | | |
| |
| 105,564 | |
| Total current assets | |
| 20,275,976 | | |
| — | | |
| |
| 20,275,976 | |
| Non-Current Assets | |
| | | |
| | | |
| |
| | |
| Property, plant and equipment, net | |
| 128,694,551 | | |
| (45,357,425 | ) | |
(b) | |
| 83,337,126 | |
| Finance lease right-of-use assets | |
| 74,668 | | |
| 43,714,194 | | |
(b) | |
| 43,788,862 | |
| Operating lease right-of-use assets | |
| 5,937,515 | | |
| — | | |
| |
| 5,937,515 | |
| Prepaid land leases, net of current portion | |
| 9,648,863 | | |
| — | | |
| |
| 9,648,863 | |
| Deferred tax assets, net | |
| — | | |
| — | | |
| |
| — | |
| Total non-current assets | |
| 144,355,597 | | |
| (1,643,231 | ) | |
| |
| 142,712,366 | |
| Total Assets | |
| 164,631,573 | | |
| (1,643,231 | ) | |
| |
$ | 162,988,342 | |
| | |
| | | |
| | | |
| |
| | |
| Liabilities and Stockholders’ Equity | |
| | | |
| | | |
| |
| | |
| Current Liabilities | |
| | | |
| | | |
| |
| | |
| Accounts payable and accrued expenses | |
$ | 11,551,878 | | |
| (4,788,640 | ) | |
(c) | |
$ | 6,763,238 | |
| Taxes payable-current | |
| 298,037 | | |
| — | | |
| |
| 298,037 | |
| Amount due to related parties | |
| 2,589,489 | | |
| — | | |
| |
| 2,589,489 | |
| Finance lease liabilities, current portion | |
| 188,550 | | |
| — | | |
| |
| 188,550 | |
| Operating lease liabilities, current portion | |
| 162,134 | | |
| — | | |
| |
| 162,134 | |
| Total current liabilities | |
| 14,790,088 | | |
| (4,788,640 | ) | |
| |
| 10,001,448 | |
| Non-Current Liabilities | |
| | | |
| | | |
| |
| | |
| Finance lease liabilities, net of current portion | |
| 891,801 | | |
| 4,109,591 | | |
(c) | |
| 5,001,392 | |
| Operating lease liabilities, net of current portion | |
| 6,734,859 | | |
| — | | |
| |
| 6,734,859 | |
| Total non-current liabilities | |
| 7,626,660 | | |
| 4,109,591 | | |
| |
| 11,736,251 | |
| Total Liabilities | |
| 22,416,748 | | |
| (679,049 | ) | |
| |
| 21,737,699 | |
| | |
| | | |
| | | |
| |
| | |
| Commitment and Contingencies | |
| — | | |
| — | | |
| |
| — | |
| | |
| | | |
| | | |
| |
| | |
| Stockholders’ Equity | |
| | | |
| | | |
| |
| | |
| PREFERRED STOCK;
$0.001
par value; 1,000,000
shares authorized; none
outstanding | |
| — | | |
| — | | |
| |
| — | |
| COMMON STOCK; $0.0005 par value; 80,000,000 shares authorized; 1,382,114 shares
issued; and 1,353,531 shares outstanding as of June 30, 2025 | |
| 25,934 | | |
| (25,243 | ) | |
(a) | |
| 691 | |
| Treasury stock; 28,583 shares as of June 30, 2025 at cost | |
| (1,372,673 | ) | |
| — | | |
| |
| (1,372,673 | ) |
| Additional paid-in capital | |
| 105,167,292 | | |
| 25,243 | | |
(a) | |
| 105,192,535 | |
| Retained earnings unappropriated | |
| 31,955,527 | | |
| (1,046,187 | ) | |
(d) | |
| 30,909,340 | |
| Retained earnings appropriated | |
| 26,667,097 | | |
| — | | |
| |
| 26,667,097 | |
| Accumulated other comprehensive loss | |
| (20,228,352 | ) | |
| 82,005 | | |
(e) | |
| (20,146,347 | ) |
| Total Stockholders’ Equity | |
| 142,214,825 | | |
| (964,182 | ) | |
| |
| 141,250,643 | |
| Total Liabilities and Stockholders’ Equity | |
$ | 164,631,573 | | |
| (1,643,231 | ) | |
| |
$ | 162,988,342 | |
The
following descriptions of the restatement adjustments to the balance sheet excludes a description of adjustments previously identified
and concluded as immaterial that were also corrected as part of the restatement.
| (a) | | The change in common
stock and additional paid-in capital is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
| (b) | | As of December
31, 2024, in the fixed assets, the original value of the buildings subject to reclassification amounted to $68,476,868. The Company reclassified
them based on their acquisition methods. The self-built portion was reclassified as “leasehold improvements” in the property,
plant and equipment, with an original value of $3,507,367. The leased portion was reclassified as finance lease right-of-use assets,
with an original value of $64,189,590, accumulated amortization of $19,111,170, and a net value of $45,078,720. |
As
of June 30, 2025, in the fixed assets, the original value of the buildings and Construction in process subject to reclassification
amounted to $66,899,438.
The Company reclassified them based on their acquisition methods. The self-built portion was reclassified as “leasehold
improvements” in the property, plant and equipment, with an original value of $3,521,992.
The leased portion was reclassified as finance lease right-of-use assets, with an original value of $64,457,219,
accumulated amortization of $20,743,025,
and a net value of $43,714,194.
| (c) | | The amount in accounts
payable and accrued expenses was reclassified as finance lease liability relating to the salt pans. |
| (d) | | Regarding the decrease
in retained earnings unappropriated, the main reason was the increase in expenses. The increase in expenses is mainly due to the reclassification
of the financial lease right-of-use asset. Previously, depreciation was calculated after deducting 5% residual value from the fixed assets,
but now there is no residual value for amortization of finance lease right-of-use asset calculation. |
| (e) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
The
effects of the restatement on the consolidated statement of operations income (loss) for the three months ended June 30, 2024, are summarized
in the following table:
SCHEDULE OF STATEMENT OF OPERATIONS INCOME (LOSS)
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| | |
June 30, 2024 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| NET REVENUE | |
$ | 2,383,169 | | |
| — | | |
| |
$ | 2,383,169 | |
| | |
| | | |
| | | |
| |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| |
| | |
| Cost of revenues | |
| (5,112,058 | ) | |
| — | | |
| |
| (5,112,058 | ) |
| Sales and marketing expenses | |
| (13,633 | ) | |
| — | | |
| |
| (13,633 | ) |
| Direct labor and factory overheads incurred during plant shutdown | |
| (1,714,503 | ) | |
| — | | |
| |
| (1,714,503 | ) |
| General and administrative expenses | |
| (689,972 | ) | |
| — | | |
| |
| (689,972 | ) |
| TOTAL OPERATING COSTS AND EXPENSE | |
| (7,530,166 | ) | |
| — | | |
| |
| (7,530,166 | ) |
| | |
| | | |
| | | |
| |
| | |
| LOSS FROM OPERATIONS | |
| (5,146,997 | ) | |
| — | | |
| |
| (5,146,997 | ) |
| | |
| | | |
| | | |
| |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| |
| | |
| Interest expense | |
| (24,814 | ) | |
| — | | |
| |
| (24,814 | ) |
| Interest income | |
| 34,791 | | |
| — | | |
| |
| 34,791 | |
| Other expense, net | |
| — | | |
| — | | |
| |
| — | |
| Loss on disposal of property, plant and
equipment | |
| (29,169,008 | ) | |
| — | | |
| |
| (29,169,008 | ) |
| TOTAL OTHER INCOME, NET | |
| (29,159,031 | ) | |
| — | | |
| |
| (29,159,031 | ) |
| | |
| | | |
| | | |
| |
| | |
| | |
| | | |
| | | |
| |
| | |
| INCOME TAX EXPENSE | |
| 1,208,110 | | |
| — | | |
| |
| 1,208,110 | |
| NET LOSS | |
$ | (33,097,918 | ) | |
| — | | |
| |
$ | (33,097,918 | ) |
| | |
| | | |
| | | |
| |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| |
| | |
| NET LOSS | |
$ | (33,097,918 | ) | |
| — | | |
| |
$ | (33,097,918 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| |
| | |
| - Foreign currency translation adjustments | |
| (849,254 | ) | |
| — | | |
| |
| (849,254 | ) |
| TOTAL COMPREHENSIVE LOSS | |
$ | (33,947,172 | ) | |
| — | | |
| |
$ | (33,947,172 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED LOSS PER SHARE: | |
$ | (3.09 | ) | |
| (27.23 | ) | |
(c) | |
$ | (30.32 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
$ | 10,726,924 | | |
| (9,635,362 | ) | |
(c) | |
$ | 1,091,562 | |
The
effects of the restatement on the consolidated statement of operations income (loss) for the three months ended June 30, 2025, are summarized
in the following table:
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| | |
June 30, 2025 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| NET REVENUE | |
$ | 8,343,785 | | |
| — | | |
| |
$ | 8,343,785 | |
| | |
| | | |
| | | |
| |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| |
| | |
| Cost of revenues | |
| (7,357,130 | ) | |
| (9,572 | ) | |
(a) | |
| (7,366,702 | ) |
| Sales and marketing expenses | |
| (14,802 | ) | |
| — | | |
| |
| (14,802 | ) |
| Direct labor and factory overheads incurred during plant shutdown | |
| (727,774 | ) | |
| — | | |
| |
| (727,774 | ) |
| General and administrative expenses | |
| (994,765 | ) | |
| (31,015 | ) | |
(a) | |
| (1,025,780 | ) |
| TOTAL OPERATING COSTS AND EXPENSE | |
| (9,094,471 | ) | |
| (40,587 | ) | |
| |
| (9,135,058 | ) |
| | |
| | | |
| | | |
| |
| | |
| LOSS FROM OPERATIONS | |
| (750,686 | ) | |
| (40,587 | ) | |
| |
| (791,273 | ) |
| | |
| | | |
| | | |
| |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| |
| | |
| Interest expense | |
| (21,674 | ) | |
| — | | |
| |
| (21,674 | ) |
| Interest income | |
| 1,795 | | |
| — | | |
| |
| 1,795 | |
| Other expenses, net | |
| (3,212 | ) | |
| — | | |
| |
| (3,212 | ) |
| TOTAL OTHER INCOME, NET | |
| (23,091 | ) | |
| — | | |
| |
| (23,091 | ) |
| | |
| | | |
| | | |
| |
| | |
| | |
| | | |
| | | |
| |
| | |
| INCOME TAX EXPENSE | |
| — | | |
| — | | |
| |
| — | |
| NET LOSS | |
$ | (773,777 | ) | |
| (40,587 | ) | |
| |
$ | (814,364 | ) |
| | |
| | | |
| | | |
| |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| |
| | |
| NET LOSS | |
$ | (773,777 | ) | |
| (40,587 | ) | |
| |
$ | (814,364 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| |
| | |
| - Foreign currency translation adjustments | |
| 403,775 | | |
| (15,725 | ) | |
(b) | |
| 388,050 | |
| TOTAL COMPREHENSIVE LOSS | |
$ | (370,002 | ) | |
| (56,312 | ) | |
| |
$ | (426,314 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED LOSS PER SHARE | |
$ | (0.06 | ) | |
| (0.54 | ) | |
(c) | |
$ | (0.60 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
| 13,346,618 | | |
| (11,993,087 | ) | |
(c) | |
| 1,353,531 | |
The
following descriptions of the restatement adjustments to the statement of operations exclude a description of adjustments previously
identified and concluded as immaterial they were also corrected as part of the restatement.
| (a) | | The increase in
cost of revenue and general and administrative expenses were due to the reclassification of finance lease right-of-use asset. Previously,
depreciation was calculated after deducting 5% residual value from the fixed assets, but now there is no residual value for amortization
of finance lease right-of-use asset calculation. |
| (b) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (c) | | The change in basic
and diluted loss per share is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
The
effects of the restatement on the consolidated statement of operations income (loss) for the six months ended June 30, 2024, are summarized
in the following table:
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As Restated | |
| | |
June 30, 2024 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As Restated | |
| NET REVENUE | |
$ | 3,690,231 | | |
| — | | |
| |
$ | 3,690,231 | |
| | |
| | | |
| | | |
| |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| |
| | |
| Cost of revenues | |
| (7,231,903 | ) | |
| — | | |
| |
| (7,231,903 | ) |
| Sales and marketing expenses | |
| (18,124 | ) | |
| — | | |
| |
| (18,124 | ) |
| Direct labor and factory overheads incurred during plant shutdown | |
| (5,449,192 | ) | |
| — | | |
| |
| (5,449,192 | ) |
| General and administrative expenses | |
| (1,407,428 | ) | |
| — | | |
| |
| (1,407,428 | ) |
| TOTAL OPERATING COSTS AND EXPENSE | |
| (14,106,647 | ) | |
| — | | |
| |
| (14,106,647 | ) |
| | |
| | | |
| | | |
| |
| | |
| LOSS FROM OPERATIONS | |
| (10,416,416 | ) | |
| — | | |
| |
| (10,416,416 | ) |
| | |
| | | |
| | | |
| |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| |
| | |
| Interest expense | |
| (49,644 | ) | |
| — | | |
| |
| (49,644 | ) |
| Interest income | |
| 70,851 | | |
| — | | |
| |
| 70,851 | |
| Other expense, net | |
| (4,003 | ) | |
| — | | |
| |
| (4,003 | ) |
| Loss on disposal of property, plant and
equipment | |
| (29,169,008 | ) | |
| — | | |
| |
| (29,169,008 | ) |
| TOTAL OTHER INCOME, NET | |
| (29,151,804 | ) | |
| — | | |
| |
| (29,151,804 | ) |
| | |
| | | |
| | | |
| |
| | |
| | |
| | | |
| | | |
| |
| | |
| INCOME TAX EXPENSE | |
| 2,478,170 | | |
| — | | |
| |
| 2,478,170 | |
| NET LOSS | |
$ | (37,090,050 | ) | |
| — | | |
| |
$ | (37,090,050 | ) |
| | |
| | | |
| | | |
| |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| |
| | |
| NET LOSS | |
$ | (37,090,050 | ) | |
| — | | |
| |
$ | (37,090,050 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| |
| | |
| - Foreign currency translation adjustments | |
| (1,243,121 | ) | |
| — | | |
| |
| (1,243,121 | ) |
| TOTAL COMPREHENSIVE LOSS | |
$ | (38,333,171 | ) | |
| — | | |
| |
$ | (38,333,171 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED LOSS PER SHARE | |
$ | (3.46 | ) | |
| (30.52 | ) | |
(c) | |
$ | (33.98 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
$ | 10,726,924 | | |
| (9,635,362 | ) | |
(c) | |
$ | 1,091,562 | |
The
effects of the restatement on the consolidated statement of operations income (loss) for the six months ended June 30, 2025, are summarized
in the following table:
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As Restated | |
| | |
June 30, 2025 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As Restated | |
| NET REVENUE | |
$ | 9,948,232 | | |
| — | | |
| |
$ | 9,948,232 | |
| | |
| | | |
| | | |
| |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| |
| | |
| Cost of revenues | |
| (8,951,400 | ) | |
| (12,766 | ) | |
(a) | |
| (8,964,166 | ) |
| Sales and marketing expenses | |
| (19,855 | ) | |
| — | | |
| |
| (19,855 | ) |
| Direct labor and factory overheads incurred during plant shutdown | |
| (3,953,582 | ) | |
| — | | |
| |
| (3,953,582 | ) |
| General and administrative expenses | |
| (2,384,288 | ) | |
| (68,501 | ) | |
(a) | |
| (2,452,789 | ) |
| TOTAL OPERATING COSTS AND EXPENSE | |
| (15,309,125 | ) | |
| (81,267 | ) | |
| |
| (15,390,392 | ) |
| | |
| | | |
| | | |
| |
| | |
| LOSS FROM OPERATIONS | |
| (5,360,893 | ) | |
| (81,267 | ) | |
| |
| (5,442,160 | ) |
| | |
| | | |
| | | |
| |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| |
| | |
| Interest expense | |
| (43,396 | ) | |
| — | | |
| |
| (43,396 | ) |
| Interest income | |
| 4,224 | | |
| — | | |
| |
| 4,224 | |
| Other expenses, net | |
| (3,212 | ) | |
| — | | |
| |
| (3,212 | ) |
| TOTAL OTHER INCOME, NET | |
| (42,384 | ) | |
| — | | |
| |
| (42,384 | ) |
| | |
| | | |
| | | |
| |
| | |
| | |
| | | |
| | | |
| |
| | |
| INCOME TAX EXPENSE | |
| — | | |
| — | | |
| |
| — | |
| NET LOSS | |
$ | (5,403,277 | ) | |
| (81,267 | ) | |
| |
$ | (5,484,544 | ) |
| | |
| | | |
| | | |
| |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| |
| | |
| NET LOSS | |
$ | (5,403,277 | ) | |
| (81,267 | ) | |
| |
$ | (5,484,544 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| |
| | |
| - Foreign currency translation adjustments | |
| 625,791 | | |
| 11,180 | | |
(b) | |
| 636,971 | |
| TOTAL COMPREHENSIVE LOSS | |
$ | (4,777,486 | ) | |
| (70,087 | ) | |
| |
$ | (4,847,573 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED LOSS PER SHARE: | |
$ | (0.43 | ) | |
| (3.89 | ) | |
(c) | |
$ | (4.32 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
| 12,520,613 | | |
| (11,249,682 | ) | |
(c) | |
| 1,270,931 | |
The
following descriptions of the restatement adjustments to the statement of operations exclude a description of adjustments previously
identified and concluded as immaterial they were also corrected as part of the restatement.
| (a) | | The increase in
cost of revenue and general and administrative expenses were due to the reclassification of finance lease right-of-use asset. Previously,
depreciation was calculated after deducting 5% residual value from the fixed assets, but now there is no residual value for amortization
of finance lease right-of-use asset calculation. |
| (b) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (c) | | The change in basic
and diluted loss per share is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the three months ended June 30, 2024 are
summarized in the following table:
SCHEDULE OF CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated
other comprehensive Income (loss) | | |
Total | |
| | |
| |
Common stock | | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated
other comprehensive Income (loss) | | |
Total | |
| THREE MONTHS ENDED JUNE 30, 2024 (As Previously Reported) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT MARCH 31, 2024 | |
| |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | - |
$ | 101,688,262 | | |
$ | 92,302,124 | | |
$ | 26,667,097 | | |
$ | (18,447,136 | ) | |
$ | 200,862,297 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Acquisition of assets | |
| |
| - | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (849,254 | ) | |
| (849,254 | ) |
| Net loss for three months June 30, 2024 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | - |
| — | | |
| (33,097,918 | ) | |
| — | | |
| — | | |
| (33,097,918 | ) |
| BALANCE AT JUNE 30, 2024 | |
| |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | - |
$ | 101,688,262 | | |
$ | 59,204,206 | | |
$ | 26,667,097 | | |
$ | (19,296,390 | ) | |
$ | 166,915,125 | |
| THREE MONTHS ENDED JUNE 30, 2024 (Restatement Impact) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT MARCH 31, 2024 | |
(a) | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | - |
$ | 24,063 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Net loss for three months June 30, 2024 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | - |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| BALANCE AT JUNE 30, 2024 | |
(a) | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | - |
$ | 24,063 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | |
| THREE MONTHS ENDED JUNE 30, 2024 (As Restated) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT MARCH 31, 2024 | |
| |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | - |
$ | 101,712,325 | | |
$ | 92,302,124 | | |
$ | 26,667,097 | | |
$ | (18,447,136 | ) | |
$ | 200,862,297 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Acquisition of assets | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (849,254 | ) | |
| (849,254 | ) |
| Net loss for three months June 30, 2024 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | - |
| — | | |
| (33,097,918 | ) | |
| — | | |
| — | | |
| (33,097,918 | ) |
| BALANCE AT JUNE 30, 2024 | |
| |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | - |
$ | 101,712,325 | | |
$ | 59,204,206 | | |
$ | 26,667,097 | | |
$ | (19,296,390 | ) | |
$ | 166,915,125 | |
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the three months ended June 30, 2025 are
summarized in the following table:
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Share to be issued | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated other comprehensive Income
(loss) | | |
Total | |
| | |
| |
Common stock | | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Share to be issued | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated other comprehensive Income
(loss) | | |
Total | |
| THREE MONTHS ENDED JUNE 30, 2025 (As Previously Reported) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT MARCH 31, 2025 | |
| |
| 13,632,448 | | |
| 13,346,618 | | |
| 285,830 | | |
$ | 25,934 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,167,292 | | |
$ | 32,729,304 | | |
$ | 26,667,097 | | |
$ | (20,632,127 | ) | |
$ | 142,584,827 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 403,775 | | |
| 403,775 | |
| Net loss for three months June 30, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (773,777 | ) | |
| — | | |
| — | | |
| (773,777 | ) |
| BALANCE AT JUNE 30, 2025 | |
| |
| 13,632,448 | | |
| 13,346,618 | | |
| 285,830 | | |
$ | 25,934 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,167,292 | | |
$ | 31,955,527 | | |
$ | 26,667,097 | | |
$ | (20,228,352 | ) | |
$ | 142,214,825 | |
| THREE MONTHS ENDED JUNE 30, 2025 (Restatement Impact) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT MARCH 31, 2025 | |
(a)(b) | |
| (12,250,334 | ) | |
| (11,993,087 | ) | |
| (257,247 | ) | |
$ | (25,243 | ) | |
$ | — | | |
$ | — | | |
$ | 25,243 | | |
$ | (1,005,600 | ) | |
$ | — | | |
$ | 97,730 | | |
$ | (907,870 | ) |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
(c) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (15,725 | ) | |
| (15,725 | ) |
| Net loss for three months June 30, 2025 | |
(b) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (40,587 | ) | |
| — | | |
| — | | |
| (40,587 | ) |
| BALANCE AT JUNE 30, 2025 | |
(a)(b) | |
| (12,250,334 | ) | |
| (11,993,087 | ) | |
| (257,247 | ) | |
$ | (25,243 | ) | |
$ | — | | |
$ | — | | |
$ | 25,243 | | |
$ | (1,046,187 | ) | |
$ | — | | |
$ | 82,005 | | |
$ | (964,182 | ) |
| THREE MONTHS ENDED JUNE 30, 2025 (As Restated) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT MARCH 31, 2025 | |
| |
| 1,382,114 | | |
| 1,353,531 | | |
| 28,583 | | |
$ | 691 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,192,535 | | |
$ | 31,723,704 | | |
$ | 26,667,097 | | |
$ | (20,534,397 | ) | |
$ | 141,676,957 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 388,050 | | |
| 388,050 | |
| Net loss for three months June 30, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (814,364 | ) | |
| — | | |
| — | | |
| (814,364 | ) |
| BALANCE AT JUNE 30, 2025 | |
| |
| 1,382,114 | | |
| 1,353,531 | | |
| 28,583 | | |
$ | 691 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,192,535 | | |
$ | 30,909,340 | | |
$ | 26,667,097 | | |
$ | (20,146,347 | ) | |
$ | 141,250,643 | |
The
following descriptions of the restatement adjustments to the consolidated statement of stockholders’ deficit excludes a description
of adjustments previously identified and concluded as immaterial the were also corrected as part of the restatement.
| (a) | | The change in common
stock and additional paid-in capital is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
| (b) | | Regarding the decrease
in retained earnings unappropriated, the main reason was that cost of revenue and general and administrative expenses increased. The
increase of expenses was due to the reclassification of finance lease right-of-use asset. Previously, depreciation was calculated after
deducting 5% residual value from the fixed assets, but now there is no residual value for amortization of finance lease right-of-use
asset calculation. |
| (c) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the six months ended June 30, 2024 are summarized
in the following table:
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated other comprehensive Income
(loss) | | |
Total | |
| | |
| |
Common stock | | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated other comprehensive Income
(loss) | | |
Total | |
SIX MONTHS ENDED JUNE 30, 2024 (As Previously Reported) | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| BALANCE AT DECEMBER 31, 2023 | |
| |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | |
$ | 101,688,262 | | |
$ | 96,294,256 | | |
$ | 26,667,097 | | |
$ | (18,053,269 | ) | |
$ | 205,248,296 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1,243,121 | ) | |
| (1,243,121 | ) |
| Net loss for six months June 30, 2024 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (37,090,050 | ) | |
| — | | |
| — | | |
| (37,090,050 | ) |
| BALANCE AT JUNE 30, 2024 | |
| |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | |
$ | 101,688,262 | | |
$ | 59,204,206 | | |
$ | 26,667,097 | | |
$ | (19,296,390 | ) | |
$ | 166,915,125 | |
| SIX MONTHS ENDED JUNE 30, 2024 (Restatement Impact) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2023 | |
(a) | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | |
$ | 24,063 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Net loss for six months June 30, 2024 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| BALANCE AT JUNE 30, 2024 | |
(a) | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | |
$ | 24,063 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | |
| SIX MONTHS ENDED JUNE 30, 2024 (As Restated) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2023 | |
| |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | |
$ | 101,712,325 | | |
$ | 96,294,256 | | |
$ | 26,667,097 | | |
$ | (18,053,269 | ) | |
$ | 205,248,296 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1,243,121 | ) | |
| (1,243,121 | ) |
| Net loss for six months June 30, 2024 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (37,090,050 | ) | |
| — | | |
| — | | |
| (37,090,050 | ) |
| BALANCE AT JUNE 30, 2024 | |
| |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | |
$ | 101,712,325 | | |
$ | 59,204,206 | | |
$ | 26,667,097 | | |
$ | (19,296,390 | ) | |
$ | 166,915,125 | |
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the six months ended June 30, 2025 are summarized
in the following table:
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Share to be issued | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated other comprehensive Income
(loss) | | |
Total | |
| | |
| |
Common stock | | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Restatement Reference | |
Number of shares issued | | |
Number of shares outstanding | | |
Number of treasury stock | | |
Amount | | |
Treasury stock | | |
Share to be issued | | |
Additional paid-in capital | | |
Retained earnings unappropriated | | |
Retained earnings appropriated | | |
Accumulated other comprehensive Income
(loss) | | |
Total | |
| SIX MONTHS ENDED JUNE 30, 2025 (As Previously Reported) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2024 | |
| |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | |
$ | 194,700 | | |
$ | 101,688,262 | | |
$ | 37,358,804 | | |
$ | 26,667,097 | | |
$ | (20,854,143 | ) | |
$ | 143,706,670 | |
| Restricted shares to be issued for service | |
| |
| 2,619,694 | | |
| 2,619,694 | | |
| — | | |
| 1,311 | | |
| — | | |
| (194,700 | ) | |
| 3,479,030 | | |
| — | | |
| — | | |
| — | | |
| 3,285,641 | |
| Acquisition of assets | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 625,791 | | |
| 625,791 | |
| Net loss for six months June 30, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (5,403,277 | ) | |
| — | | |
| — | | |
| (5,403,277 | ) |
| BALANCE AT JUNE 30, 2025 | |
| |
| 13,632,448 | | |
| 13,346,618 | | |
| 285,830 | | |
$ | 25,934 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,167,292 | | |
$ | 31,955,527 | | |
$ | 26,667,097 | | |
$ | (20,228,352 | ) | |
$ | 142,214,825 | |
| SIX MONTHS ENDED JUNE 30, 2025 (Restatement Impact) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2024 | |
(a)(b) | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | |
$ | — | | |
$ | 24,063 | | |
$ | (964,920 | ) | |
$ | — | | |
$ | 70,825 | | |
$ | (894,095 | ) |
| Restricted shares to be issued for service | |
(d) | |
| (2,563,694 | ) | |
| (2,563,694 | ) | |
| — | | |
| (1,283 | ) | |
| — | | |
| — | | |
| (3,088,258 | ) | |
| — | | |
| — | | |
| — | | |
| (3,089,541 | ) |
| Acquisition of assets | |
(d) | |
| 205,969 | | |
| 205,969 | | |
| — | | |
| 103 | | |
| — | | |
| — | | |
| 3,089,438 | | |
| — | | |
| — | | |
| — | | |
| 3,089,541 | |
| Currency translation adjustment | |
(c) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 11,180 | | |
| 11,180 | |
| Net loss for six months June 30, 2025 | |
(b) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (81,267 | ) | |
| — | | |
| — | | |
| (81,267 | ) |
| BALANCE AT JUNE 30, 2025 | |
(a)(b) | |
| (12,250,334 | ) | |
| (11,993,087 | ) | |
| (257,247 | ) | |
$ | (25,243 | ) | |
$ | — | | |
$ | — | | |
$ | 25,243 | | |
$ | (1,046,187 | ) | |
$ | — | | |
$ | 82,005 | | |
$ | (964,182 | ) |
| SIX MONTHS ENDED JUNE 30, 2025 (As Restated) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2024 | |
| |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | |
$ | 194,700 | | |
$ | 101,712,325 | | |
$ | 36,393,884 | | |
$ | 26,667,097 | | |
$ | (20,783,318 | ) | |
$ | 142,812,575 | |
| Restricted shares to be issued for service | |
| |
| 56,000 | | |
| 56,000 | | |
| — | | |
| 28 | | |
| — | | |
| (194,700 | ) | |
| 390,772 | | |
| — | | |
| — | | |
| — | | |
| 196,100 | |
| Acquisition of assets | |
| |
| 205,969 | | |
| 205,969 | | |
| — | | |
| 103 | | |
| — | | |
| — | | |
| 3,089,438 | | |
| — | | |
| — | | |
| — | | |
| 3,089,541 | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 636,971 | | |
| 636,971 | |
| Net loss for six months June 30, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (5,484,544 | ) | |
| — | | |
| — | | |
| (5,484,544 | ) |
| BALANCE AT JUNE 30, 2025 | |
| |
| 1,382,114 | | |
| 1,353,531 | | |
| 28,583 | | |
$ | 691 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,192,535 | | |
$ | 30,909,340 | | |
$ | 26,667,097 | | |
$ | (20,146,347 | ) | |
$ | 141,250,643 | |
The
following descriptions of the restatement adjustments to the consolidated statement of stockholders’ deficit excludes a description
of adjustments previously identified and concluded as immaterial the were also corrected as part of the restatement.
| (a) | | The change in common
stock and additional paid-in capital is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
| (b) | | Regarding the decrease
in retained earnings unappropriated, the main reason was that cost of revenue and general and administrative expenses increased. The
increase of expenses was due to the reclassification of finance lease right-of-use asset. Previously, depreciation was calculated after
deducting 5% residual value from the fixed assets, but now there is no residual value for amortization of finance lease right-of-use
asset calculation. |
| (c) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (d) | | The
amount originally classified as restricted shares to be issued for service was reclassified to acquisition of assets, as the shares were
issued in connection with the asset acquisition. |
The
effects of the restatement on the consolidated statement of cash flows for the six months ended June 30, 2024, are summarized in the
following table:
SCHEDULE OF CONSOLIDATED STATEMENT OF CASH FLOWS
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| | |
June 30, 2024 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Net loss | |
$ | (37,090,050 | ) | |
| — | | |
| |
$ | (37,090,050 | ) |
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |
| | | |
| | | |
| |
| | |
| Amortization on capital lease | |
| 49,644 | | |
| — | | |
| |
| 49,644 | |
| Depreciation and amortization | |
| 9,467,311 | | |
| (627,482 | ) | |
(a) | |
| 8,839,829 | |
| Deferred tax asset | |
| (2,511,394 | ) | |
| — | | |
| |
| (2,511,394 | ) |
| Stock-based compensation expense | |
| | | |
| | | |
| |
| | |
| Amortization of operating lease right-of-use assets | |
| 440,030 | | |
| — | | |
| |
| 440,030 | |
| Amortization of finance lease right-of-use assets | |
| — | | |
| 627,482 | | |
(a) | |
| 627,482 | |
| Loss on disposal of property, plant and equipment | |
| 29,169,008 | | |
| — | | |
| |
| 29,169,008 | |
| Accrued interest receivable | |
| | | |
| | | |
| |
| | |
| Changes in assets and liabilities | |
| | | |
| | | |
| |
| | |
| Accounts receivable | |
| 3,108,788 | | |
| — | | |
| |
| 3,108,788 | |
| Inventories | |
| 160,396 | | |
| — | | |
| |
| 160,396 | |
| Prepayment and deposits | |
| 68,895 | | |
| — | | |
| |
| 68,895 | |
| Advance from customers | |
| (27,000 | ) | |
| — | | |
| |
| (27,000 | ) |
| Other receivables | |
| (4,854 | ) | |
| — | | |
| |
| (4,854 | ) |
| Accounts and other payable and accrued expenses | |
| (2,583,610 | ) | |
| — | | |
| |
| (2,583,610 | ) |
| Taxes payable | |
| (315,782 | ) | |
| — | | |
| |
| (315,782 | ) |
| Lease liabilities | |
| (753,231 | ) | |
| — | | |
| |
| (753,231 | ) |
| Net cash used in operating activities | |
| (812,141 | ) | |
| — | | |
| |
| (812,141 | ) |
| | |
| | | |
| | | |
| |
| | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Purchase of property, plant and equipment | |
| (60,526,213 | ) | |
| 31,602,571 | | |
(d) | |
| (28,923,642 | ) |
| Loans to third parties | |
| | | |
| | | |
| |
| | |
| Net cash used in investing activities | |
| (60,526,213 | ) | |
| 31,602,571 | | |
| |
| (28,923,642 | ) |
| | |
| | | |
| | | |
| |
| | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Repayment of finance leases obligation | |
| (264,094 | ) | |
| (31,602,571 | ) | |
(d) | |
| (31,866,665 | ) |
| Proceeds from long-term borrowing | |
| | | |
| | | |
| |
| | |
| Proceeds from short-term borrowing | |
| | | |
| | | |
| |
| | |
| Net cash used in financing activities | |
| (264,094 | ) | |
| (31,602,571 | ) | |
| |
| (31,866,665 | ) |
| | |
| | | |
| | | |
| |
| | |
| EFFECTS OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | |
| (253,907 | ) | |
| — | | |
| |
| (253,907 | ) |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | |
| (61,856,355 | ) | |
| — | | |
| |
| (61,856,355 | ) |
| CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR | |
| 72,223,894 | | |
| — | | |
| |
| 72,223,894 | |
| CASH AND CASH EQUIVALENTS - END OF YEAR | |
$ | 10,367,539 | | |
| — | | |
| |
$ | 10,367,539 | |
| | |
June 30, 2024 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As Restated | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |
| | | |
| | | |
| |
| | |
| Cash paid during the year for: | |
| | | |
| | | |
| |
| | |
| Paid for taxes | |
$ | 886,928 | | |
| — | | |
| |
$ | 886,928 | |
| Interest paid | |
$ | 49,644 | | |
| — | | |
| |
$ | 49,644 | |
The
effects of the restatement on the consolidated statement of cash flows for the six months ended June 30, 2025, are summarized in the
following table:
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| | |
June 30, 2025 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Net loss | |
$ | (5,403,277 | ) | |
| (81,267 | ) | |
(b) | |
$ | (5,484,544 | ) |
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |
| | | |
| | | |
| |
| | |
| Amortization on capital lease | |
| 43,396 | | |
| 78,558 | | |
(a) | |
| 121,954 | |
| Depreciation and amortization | |
| 7,997,410 | | |
| (1,546,829 | ) | |
(a) | |
| 6,450,581 | |
| Stock-based compensation expense | |
| 196,100 | | |
| — | | |
| |
| 196,100 | |
| Amortization of operating lease right-of-use assets | |
| 435,102 | | |
| — | | |
| |
| 435,102 | |
| Amortization of finance lease right-of-use assets | |
| — | | |
| 1,549,239 | | |
(a) | |
| 1,549,239 | |
| Changes in assets and liabilities | |
| | | |
| | | |
| |
| | |
| Accounts receivable | |
| (2,574,907 | ) | |
| — | | |
| |
| (2,574,907 | ) |
| Inventories | |
| (197,631 | ) | |
| — | | |
| |
| (197,631 | ) |
| Prepayment and deposits | |
| (2,331,871 | ) | |
| — | | |
| |
| (2,331,871 | ) |
| Other receivables | |
| (11,447 | ) | |
| — | | |
| |
| (11,447 | ) |
| Accounts and other payable and accrued expenses | |
| 268,175 | | |
| — | | |
| |
| 268,175 | |
| Taxes payable | |
| 182,919 | | |
| — | | |
| |
| 182,919 | |
| Lease liabilities | |
| (743,404 | ) | |
| — | | |
| |
| (743,404 | ) |
| Net cash used in operating activities | |
| (2,139,435 | ) | |
| (299 | ) | |
| |
| (2,139,734 | ) |
| | |
| | | |
| | | |
| |
| | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Net cash used in investing activities | |
| — | | |
| — | | |
| |
| — | |
| | |
| | | |
| | | |
| |
| | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Repayment of finance leases obligation | |
| (260,997 | ) | |
| — | | |
| |
| (260,997 | ) |
| Net cash provided by (used in) financing activities | |
| (260,997 | ) | |
| — | | |
| |
| (260,997 | ) |
| | |
| | | |
| | | |
| |
| | |
| EFFECTS OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | |
| 61,351 | | |
| 299 | | |
(c) | |
| 61,650 | |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | |
| (2,339,081 | ) | |
| — | | |
| |
| (2,339,081 | ) |
| CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR | |
| 10,075,162 | | |
| — | | |
| |
| 10,075,162 | |
| CASH AND CASH EQUIVALENTS - END OF YEAR | |
$ | 7,736,081 | | |
| — | | |
| |
$ | 7,736,081 | |
| | |
June 30, 2025 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | |
As Restated | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |
| | | |
| | | |
| |
| | |
| Cash paid during the year for: | |
| | | |
| | | |
| |
| | |
| Paid for taxes | |
$ | 811,828 | | |
| — | | |
| |
$ | 811,828 | |
| Interest paid | |
$ | 43,396 | | |
| 78,558 | | |
(a) | |
$ | 121,954 | |
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
The
following descriptions of the restatement adjustments to the statement of cash flows excludes a description of adjustments previously
identified and concluded as immaterial that were also corrected as part of the restatement.
| (a) | | This restatement
is due to the reclassification of buildings without property ownership certificates in fixed assets. The Company reclassified them based
on their acquisition methods. The self-built portion was reclassified as “leasehold improvements” in the property, plant
and equipment. The leased portion was reclassified as finance lease right-of-use assets. |
| (b) | | Regarding the increase
in net loss, the main reason was that cost of revenue and general and administrative expenses increased. The increase in expenses was
due to the reclassification of finance lease right-of-use asset. Previously, depreciation was calculated after deducting 5% residual
value from the fixed assets, but now there is no residual value for amortization of finance lease right-of-use asset calculation. |
| (c) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (d) | | Fixed assets without property ownership certificates have been reclassified as finance lease right-of-use assets,
resulting in an amount of $31,602,571. |
|