XML 38 R27.htm IDEA: XBRL DOCUMENT
v3.25.3

Liquidity, Going Concern, and Restatement (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Liquidity, Going Concern, and Restatement [Abstract] |
Schedule of Impact of the Restatement | The impact of the restatement on the balance sheets, statements of operations, and statements of cash flows as of and for the nine months ended September 30, 2024 is presented below.
|  | September 30, 2024 |
Unaudited Condensed Consolidated Balance Sheets |  | As Reported |  |  | Adjustments |  |  | As Restated |
Prepaid expense and other current asset |  | $ | 91,291 |  |  | $ | 22,960 |  |  | $ | 114,251 |
Current Assets |  |  | 2,148,327 |  |  |  | 22,960 |  |  |  | 2,171,287 |
Property and equipment, net |  |  | 7,931,478 |  |  |  | (7,400,000 | ) |  |  | 531,478 |
Prepayment for asset acquisition |  |  | - |  |  |  | 691,900 |  |  |  | 691,900 |
Total Assets |  |  | 14,462,845 |  |  |  | (6,685,140 | ) |  |  | 7,777,705 |
|  |  |  |  |  |  | - |  |  |  |  |
Short-term loan |  |  | 866,250 |  |  |  | 30,000 |  |  |  | 896,250 |
Accrued expenses and other current liabilities |  |  | 3,632,927 |  |  |  | (42,626 | ) |  |  | 3,590,301 |
Due to related parties |  |  | 419,270 |  |  |  | (30,143 | ) |  |  | 389,127 |
Current Liabilities |  |  | 6,548,927 |  |  |  | (302,016 | ) |  |  | 6,246,911 |
Total Liabilities |  |  | 6,483,523 |  |  |  | (42,769 | ) |  |  | 6,440,754 |
|  |  |  |  |  |  | - |  |  |  |  |
Additional paid-in capital |  |  | 87,308,080 |  |  |  | (9,053,103 | ) |  |  | 78,254,977 |
Total stockholders’ equity |  |  | 8,358,466 |  |  |  | (6,716,428 | ) |  |  | 1,642,038 |
Noncontrolling interest |  |  | (379,144 | ) |  |  | 74,057 |  |  |  | (305,087 | )
Total Equity |  |  | 7,979,322 |  |  |  | (6,642,371 | ) |  |  | 1,336,951 |
Total Liabilities and Equity |  | $ | 14,462,845 |  |  | $ | (6,685,140 | ) |  | $ | 7,777,705 |
|  | Three Months Ended September 30, 2024 |
Unaudited Condensed Consolidated Statements of Operations |  | As Reported |  |  | Adjustments |  |  | As Restated |
Selling, general and administrative expenses |  | $ | 301,208 |  |  | $ | 256,388 |  |  | $ | 557,596 |
Stock based compensation |  |  | - |  |  |  | 95,875 |  |  |  | 95,875 |
Interest expenses |  |  | (219,533 | ) |  |  | (896 | ) |  |  | (220,429 | )
Net loss attributable to noncontrolling interests |  |  | 52,289 |  |  |  | (144,951 | ) |  |  | (92,662 | )
Net loss |  |  | (134,272 | ) |  |  | (353,159 | ) |  |  | (487,431 | )
Basic and diluted net loss per common share |  | $ | (0.02 | ) |  | $ | (0.02 | ) |  | $ | (0.03 | )
|  | Nine Months Ended September 30, 2024 |
Unaudited Condensed Consolidated Statements of Operations |  | As Reported |  |  | Adjustments |  |  | As Restated |
Selling, general and administrative expenses |  | $ | 1,772,916 |  |  | $ | 176,949 |  |  | $ | 1,949,865 |
Stock based compensation |  |  | 2,957,736 |  |  |  | (547,355 | ) |  |  | 2,410,381 |
Interest expenses |  |  | (1,164,248 | ) |  |  | 555,064 |  |  |  | (609,184 | )
Net loss attributable to noncontrolling interests |  |  | (255,798 | ) |  |  | (35,408 | ) |  |  | (291,206 | )
Net loss |  |  | (5,132,182 | ) |  |  | 960,878 |  |  |  | (4,171,304 | )
Basic and diluted net loss per common share |  |  | (0.46 | ) |  |  | 0.09 |  |  |  | (0.37 | )
|  | Nine Months Ended September 30, 2024 |
Unaudited Condensed Consolidated Statements of Cash Flows |  | As Reported |  |  | Adjustments |  |  | As Restated |
Net loss |  | $ | (5,387,980 | ) |  | $ | 925,470 |  |  | $ | (4,462,510 | )
Stock-based compensation |  |  | 2,957,736 |  |  |  | (547,355 | ) |  |  | 2,410,381 |
Other non-cash income and expenses |  |  | 1,134,029 |  |  |  | (558,559 | ) |  |  | 575,470 |
Prepaid expenses and other deposits |  |  | 14,177 |  |  |  | 264,556 |  |  |  | 278,733 |
Accrued expenses and other current liabilities |  |  | 128,189 |  |  |  | (86,240 | ) |  |  | 41,949 |
Due from related parties* |  |  | (467,424 | ) |  |  | 456,789 |  |  |  | (10,635 | )
Due to related parties |  |  | 246,138 |  |  |  | (246,138 | ) |  |  | - |
Net cash used in operating activities |  |  | (1,315,534 | ) |  |  | 208,523 |  |  |  | (1,107,011 | )
Loan to related parties* |  |  | - |  |  |  | (456,789 | ) |  |  | (456,789 | )
Net cash used in investing activities* |  |  | - |  |  |  | (456,789 | ) |  |  | (456,789 | )
Due to related parties* |  |  | - |  |  |  | 215,634 |  |  |  | 215,634 |
Proceeds from short-term borrowings* |  |  | - |  |  |  | 30,000 |  |  |  | 30,000 |
Net cash provided by financing activities |  | $ | 1,399,313 |  |  | $ | 245,634 |  |  | $ | 1,644,947 |
Issuance of common stock for conversion of debt |  | $ | 845,715 |  |  | $ | (241,493 | ) |  | $ | 604,222 |
* | Previously reported amount was reclassified to financing activities based on current year’s presentation.

X
- References No definition available. + Details
Name: | us-gaap_CashAndCashEquivalentsAtCarryingValueAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of prior period adjustments to previously issued financial statements including (1) the effect of the correction on each financial statement line item and any per-share amounts affected for each prior period presented (2) the cumulative effect of the change on retained earnings or other appropriate components of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented, and (3) the effect of the prior period adjustments (both gross and net of applicable income tax) on the net income of each prior period presented in the entity's annual report for the year in which the adjustments are made. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 250 -SubTopic 10 -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-7 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 250 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 250 -SubTopic 10 -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9 + Details
Name: | us-gaap_ScheduleOfErrorCorrectionsAndPriorPeriodAdjustmentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration