XML 57 R45.htm IDEA: XBRL DOCUMENT v3.25.3
Lease (Tables)
9 Months Ended
Sep. 30, 2025
Lease [Abstract]  
Schedule of Prepaid Land Use Rights Prepaid land use rights
   Prepaid land 
   lease payments 
Balance as of January 1, 2024  $11,712,704 
Amortization charge for the year   (316,811)
Foreign exchange adjustment   (319,920)
Balance as of December 31, 2024  $11,075,973 
Addition for the period   1,094,571 
Amortization charge for the period   (245,755)
Foreign exchange adjustment   290,185 
Balance as of September 30, 2025  $12,214,974 
Schedule of Lease Expenses

Operating lease expenses for the three and nine months ended September 30, 2024 and 2025 for the capitation agreement was as follows:

 

   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2025   2024   2025 
Operating lease cost – straight line  $337,405   $300,755   $957,144   $915,837 
Negative contingent rent   
-
    (1,923)   
-
    (441,197)
   $337,405   $298,832   $957,144   $474,640 

Lease term and discount rate:

 

   December 31,
2024
   September 30,
2025
 
Weighted-average remaining lease term (years)        
Land use rights   35.9    36.5 
Operating leases   4.16    3.33 
           
Weighted-average discount rate          
Land use rights   Nil    Nil 
Operating lease   4.33%   4.17%
Finance lease   2.9%   Nil 

   

Supplemental cash flow information related to leases where the Company was the lessee for the three and nine months ended September 30, 2024 wand 2025 was as follows:

 

 

 

   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2025   2024   2025 
Operating cash outflows from operating assets  $120,979   $184,634   $552,796   $618,165 
Schedule of Maturities of Lease Liabilities

The following is a schedule, by years, of maturities of lease liabilities as of September 30, 2025:

 

   Operating
leases
 
Remainder of 2025  $731,925 
2026   851,938 
2027   671,893 
2028   467,837 
2029   457,391 
Thereafter   447,406 
Total undiscounted cash flows   3,628,390 
Less: imputed interest   (299,854)
Present value of lease liabilities  $3,328,536