v3.26.3
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2026
Dec. 31, 2025
Current assets:    
Cash $ 81,217 $ 150,334
Contract cost assets 198,917 162,604
Prepaid expenses and other current assets, net 474,935 483,276
Total current assets 1,341,089 796,214
Non-current assets:    
Property and equipment, net 141,119 176,667
Operating lease right-of-use assets 702,585 956,068
Long-term investment 3,325,000 3,325,000
Deferred tax asset 174,202 88,933
Total non-current assets 4,342,906 4,546,668
TOTAL ASSETS 5,683,995 5,342,882
Current liabilities:    
Short-term borrowings 1,135,925 466,599
Current portion of long-term borrowings 68,137 66,882
Accounts payable 1,138,619 972,334
Deferred revenue 589,656 518,011
Accrued expenses and other liabilities 1,510,845 670,818
Operating lease liabilities, current 517,542 527,415
Derivative liability 140,362 1,657,399
Convertible notes payable, net 2,175,021 641,363
Total current liabilities 7,324,541 5,567,797
Non-current liabilities:    
Long-term borrowings 34,713
Operating lease liabilities, non-current 185,043 448,652
Total non-current liabilities 10,203,061 6,535,889
TOTAL LIABILITIES 17,527,602 12,103,686
COMMITMENTS AND CONTINGENCIES (note 18)
Shareholders’ deficit    
Additional paid-in capital 38,122,680 30,586,445
Accumulated deficit (49,793,189) (37,065,891)
Accumulated other comprehensive loss (184,732) (290,566)
Shareholders’ deficit (11,843,607) (6,760,804)
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT 5,683,995 5,342,882
Class A Ordinary Shares    
Shareholders’ deficit    
Ordinary shares value [1] 500 500
Class B Ordinary Shares    
Shareholders’ deficit    
Ordinary shares value [1] 11,134 8,708
Related Parties    
Current assets:    
Amounts due from a related party 586,020
Current liabilities:    
Amounts due to related parties 48,434 46,976
Non-current liabilities:    
Amounts due to related parties, non-current $ 10,018,018 $ 6,052,524
[1] The shares and per share information are presented on a retroactive basis to reflect the share consolidation (Note 16).