XML 62 R33.htm IDEA: XBRL DOCUMENT v3.25.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2024
Accounting Policies [Abstract]  
SCHEDULE OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS ADJUSTMENT

A reconciliation from the amounts previously reported to the restated amounts in the Restated Financial Statements is provided for the impacted financial statement line items are summarized as follows:

 

 SCHEDULE OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS ADJUSTMENT

Selected Consolidated Balance Sheets Information as of December 31, 2024:

 

  

As Previously Stated

  

Restatement

Adjustments

   As Restated 
             
Accounts receivable, net  $6,589,038   $(1,762,401)  $4,826,637 
Total current assets  $45,385,846   $(1,762,401)  $43,623,445 
Deferred tax assets  $1,166,451   $(39,837)  $1,126,614 
Total non-current assets  $11,305,910   $(39,837)  $11,266,073 
TOTAL ASSETS  $56,691,756   $(1,802,238)  $54,889,518 
Income tax payable  $1,482,203   $(409,940)  $1,072,263 
Total current liabilities  $26,148,843   $(409,940)  $25,738,903 
TOTAL LIABILITIES  $33,595,138   $(409,940)  $33,185,198 
Retained earnings  $16,440,172   $(1,392,298)  $15,047,874 
Total equity  $23,096,618   $(1,392,298)  $21,704,320 
TOTAL LIABILITIES AND EQUITY  $56,691,756   $(1,802,238)  $54,889,518 

 

Description of restatement adjustments in the Consolidated Balance Sheets:

 

  The $1,762,401 decrease in accounts receivable, net resulted from the adjustment for the price concession of $1,883,399 and the related expected credit loss of $120,998
  The $39,837 decrease in deferred tax assets and $409,940 in income tax payable resulted from the tax effect related to the adjustment for the price concession and expected credit loss.

 

Selected Consolidated Statements of Operations and Comprehensive Income information for the year ended December 31, 2024:

 

   As Previously Stated  

Restatement

Adjustment

   As Restated 
   Year Ended December 31, 2024 
   As Previously Stated  

Restatement

Adjustments

   As Restated 
             
Revenues  $111,209,142   $(1,883,400)  $109,325,742 
Gross profit  $34,343,339   $(1,883,400)  $32,459,939 
General and administrative  $16,610,528   $(120,998)  $16,489,530 
Total operating expenses  $27,531,348   $(120,998)  $27,410,350 
Income from operations  $6,811,991   $(1,762,402)  $5,049,589 
Income before income taxes  $4,179,069   $(1,762,402)  $2,416,667 
Provision for income taxes  $1,024,862   $(370,104)  $654,758 
Net income and comprehensive income  $3,154,207   $(1,392,298)  $1,761,909 
Weighted average shares outstanding – basic  $0.08   $(0.04)  $0.04 
Weighted average shares outstanding – diluted  $0.08   $(0.04)  $0.04 

 

Description of restatement adjustments in the Consolidated Statements of Operations and Comprehensive Income:

 

  The decrease of $1,883,400 in revenues and gross profit is related to the price concession adjustment as described above.
  The decrease of $120,998 in general and administrative expenses and total operating expenses resulted from the expected credit loss related to the price concession adjustment above.
  The decrease of $370,104 in provision for income taxes resulted from the tax effect related to the adjustment for the price concession and expected credit loss.

 

Selected Consolidated Statements of Changes in Shareholders’ Equity year end December 31, 2024:

 

   As Previously Stated  

Restatement

Adjustment

   As Restated 
   Year ended December 31, 2024 
   As Previously Stated  

Restatement

Adjustments

   As Restated 
Net income  $3,154,207   $(1,392,298)  $1,761,909 

 

Selected Consolidated Statements of Cash Flows for year ended December 31, 2024:

 

   As Previously Stated  

Restatement

Adjustment

   As Restated 
   Year ended December 31, 2024 
   As Previously Stated  

Restatement

Adjustments

   As Restated 
CASH FLOWS FROM OPERATING ACTIVITIES               
Net income  $3,154,207   $(1,392,298)  $1,761,909 
Reversal of allowance for expected credit loss  $(52,169)  $(120,999)  $(173,168)
Deferred income tax recovery  $(1,031,850)  $39,837   $(992,013)
Accounts receivable  $3,029,576   $1,883,400   $4,912,976 
Tax payable  $(638,880)  $(409,940)  $(1,048,820)

 

Description of restatement adjustments in the Consolidated Statements of Cash Flows:

 

  The decrease of $1,392,298 in net income is related to the price concession adjustment and expected credit loss and the tax effect as described above.
  The decrease of $120,998 in reversal of allowance for expected credit loss resulted from decrease of accounts receivable and the price concession adjustment above.
  The increase of $1,883,400 in change of accounts receivable resulted from the price concession.
  The decrease of $409,940 in change of tax payable resulted from the tax effect related to the adjustment for the price concession and expected credit loss.

 

The Company also restated the segment disclosure in Note 19 to reflect the restatement adjustments and to comply with ASC 280, as amended by ASU 2023-07.

SCHEDULE OF PROPERTY AND EQUIPMENT USEFUL LIFE

Property and equipment are recorded at cost. Depreciation is provided in amounts sufficient to amortize the cost of the related assets over their useful lives using the straight-line method, as follows:

 

    Useful life
Furniture and fixtures   5-7 years
Machinery equipment   5-7 years
Electronic equipment   5 years
Transportation equipment   5 years
Leasehold improvement   Over the shorter of the lease term or estimated useful lives (3-5 years)
SCHEDULE OF DISAGGREGATION OF REVENUES

The Company’s disaggregation of revenues for the years ended December 31, 2024 and 2023 is disclosed as follows:

 

SCHEDULE OF DISAGGREGATION OF REVENUES

   

2024

(restated)

    2023  
    Years Ended  
    December 31,  
   

2024

(restated)

    2023  
             
UTVs, ATVs and e-bikes   $ 105,575,151     $ 103,312,838  
Pontoon Boats     3,750,591       11,724,706  
Total   $ 109,325,742     $ 115,037,544