| Schedule of Parent Company Balance Sheets |
PARENT COMPANY BALANCE SHEETS | | | June 30, 2026 | | | December 31, 2025 | | | Assets | | | | | | | | Current assets | | | | | | | | Cash and cash equivalents | | $ | 16,841,902 | | | $ | 3,278,253 | | | Short-term investments | | | 11,100,000 | | | | 11,100,000 | | | Accounts receivable, net | | | 1,627,500 | | | | 1,697,673 | | | Advances to suppliers, net | | | - | | | | - | | | Intercompany receivables | | | 15,000 | | | | 15,000 | | | Other receivable | | | 5,846,247 | | | | 6,846,247 | | | Total current assets | | | 35,430,649 | | | | 22,937,173 | | | | | | | | | | | | | Non-current assets | | | | | | | | | | Investments in non-VIE subsidiaries | | | 14,307,351 | | | | 14,523,251 | | | Total non-current assets | | | 14,307,351 | | | | 14,523,251 | | | Total Assets | | $ | 49,738,000 | | | $ | 37,460,424 | | | | | | | | | | | | | Liabilities and Shareholders’ Equity | | | | | | | | | | Current liabilities | | | | | | | | | | Accounts payable | | $ | 50,000 | | | $ | 85,860 | | | Intercompany payable | | | 4,284,252 | | | | 1,364,252 | | | Total current liabilities | | | 4,334,252 | | | | 1,450,112 | | | | | | | | | | | | | Total Liabilities | | | 4,334,252 | | | | 1,450,112 | | | | | | | | | | | | | Commitments and Contingencies | | | - | | | | - | | | | | | | | | | | | | Shareholders’ Equity | | | | | | | | | | Class A Ordinary Shares, US$0.375 par value; 800,000 shares authorized, 799,861 shares issued and outstanding as of June 30, 2026; 800,000 shares authorized, 5,629 shares issued and outstanding as of December 31, 2025* | | | 299,948 | | | | 2,111 | | | Class B Ordinary Shares, US$0.0001 par value; 150,000,000 shares authorized, 8,192,000 shares issued and outstanding; | | | 819 | | | | 819 | | | Additional paid-in capital | | | 35,040,217 | | | | 24,920,060 | | | Statutory reserve | | | 836,215 | | | | 836,215 | | | Retained earnings | | | 9,301,135 | | | | 10,671,200 | | | Accumulated other comprehensive loss | | | (74,586 | ) | | | (420,093 | ) | | Total Shareholders’ Equity | | | 45,403,748 | | | | 36,010,312 | | | Total Liabilities and Shareholders’ Equity | | $ | 49,738,000 | | | $ | 37,460,424 | |
|
| Schedule of Parent Company Statements of Operations |
PARENT COMPANY STATEMENTS OF OPERATIONS | | | Six Months Ended June 30, | | | | | 2026 | | | 2025 | | | | | (Unaudited) | | | (Unaudited) | | | Revenues | | | 429,827 | | | | - | | | Cost of revenues | | | (385,782 | ) | | | - | | | Gross profit | | | 44,045 | | | | - | | | | | | | | | | | | | Operating expenses: | | | | | | | | | | General and administrative | | $ | 977,419 | | | $ | 548,003 | | | Total operating expenses | | | 977,419 | | | | 548,003 | | | | | | | | | | | | | Operating loss | | | (933,374 | ) | | | (548,003 | ) | | | | | | | | | | | | Other income (expense) | | | | | | | | | | Net investment gain | | | 37,514 | | | | 15,616 | | | Interest income | | | 87,203 | | | | 98,813 | | | Other expense, net | | | - | | | | (11,608 | ) | | Total other income, net | | | 124,717 | | | | 102,821 | | | | | | | | | | | | | Share of loss from subsidiaries | | | (561,408 | ) | | | (470,927 | ) | | | | | | | | | | | | Net loss | | $ | (1,370,065 | ) | | $ | (916,109 | ) | | Comprehensive income | | | | | | | | | | Net loss | | $ | (1,370,065 | ) | | $ | (916,109 | ) | | | | | | | | | | | | Comprehensive loss | | $ | (1,370,065 | ) | | $ | (916,109 | ) | | Loss per ordinary share | | | | | | | | | | Basic and diluted | | $ | (0.16 | ) | | $ | (0.11 | ) | | | | | | | | | | | | Weighted average number of ordinary shares outstanding | | | | | | | | | | Basic and diluted* | | | 8,313,997 | | | | 8,197,629 | | | * | The shares data are presented on a retroactive basis to reflect the 1-for-25 reverse share split of the Class A ordinary shares effective on July 6, 2026 (Notes 14 and 19). |
|
| Schedule of Parent Company Statements of Cash Flows |
PARENT COMPANY STATEMENTS OF CASH FLOWS | | | Six Months Ended June 30, | | | | | 2026 | | | 2025 | | | | | (Unaudited) | | | (Unaudited) | | | Cash flows from operating activities: | | | | | | | | Net loss | | $ | (1,370,065 | ) | | $ | (916,109 | ) | | Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | | Net investment loss | | | 561,408 | | | | 470,927 | | | Changes in operating assets and liabilities: | | | | | | | | | | Accounts receivable | | | 70,173 | | | | - | | | Advances to suppliers | | | - | | | | (791,780 | ) | | Prepaid expenses and other current assets | | | - | | | | 239,097 | | | Accounts payable | | | (35,861 | ) | | | - | | | Advances from customers | | | - | | | | 299,995 | | | Due to intercompany | | | 2,920,000 | | | | 2,255 | | | Net cash provided by (used in) operating activities | | | 2,145,655 | | | | (695,615 | ) | | | | | | | | | | | | Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | Purchases of held-to maturity investments | | | (1,000,000 | ) | | | (1,650,000 | ) | | Redemption of held-to-maturity investments | | | 2,000,000 | | | | 700,000 | | | Refund of deposit for acquisition | | | - | | | | 1,000,000 | | | Net cash provided by investing activities | | | 1,000,000 | | | | 50,000 | | | | | | | | | | | | | Cash flows from financing activities | | | | | | | | | | Proceeds from issuance of ordinary shares | | | 10,417,994 | | | | - | | | Net cash provided by financing activities | | | 10,417,994 | | | | - | | | | | | | | | | | | | Net increase (decrease) in cash | | | 13,563,649 | | | | (645,615 | ) | | Cash and equivalents at beginning of period | | | 3,278,253 | | | | 6,489,424 | | | Cash and equivalents at end of period | | $ | 16,841,902 | | | $ | 5,843,809 | |
|