XML 69 R47.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Financial Information of the Parent Company (Tables) - Parent Company [Member]
 12 Months Ended
Dec. 31, 2025
Condensed Financial Information of the Parent Company [Line Items]  
Schedule of Parent Company Balance Sheets

PARENT COMPANY BALANCE SHEETS

 

   December 31, 
   2025   2024 
Assets        
Current assets        
Cash and cash equivalents  $3,278,253   $6,489,424 
Short-term investments   11,100,000    14,700,000 
Accounts receivable, net   1,697,673    
-
 
Intercompany receivables   15,000    15,000 
Other receivable   6,846,247    
-
 
Prepaid expenses and other current assets   
-
    1,293,893 
Total current assets   22,937,173    22,498,317 
           
Non-current assets          
Investments in non-VIE subsidiaries   14,523,251    14,138,600 
Total non-current assets   14,523,251    14,138,600 
Total Assets  $37,460,424   $36,636,917 
           
Liabilities and Shareholders’ Equity          
Current liabilities          
Accounts payable  $85,860   $
-
 
Intercompany payable   1,364,252    1,361,997 
Total current liabilities   1,450,112    1,361,997 
           
Total Liabilities   1,450,112    1,361,997 
           
Commitments and Contingencies   
-
    
-
 
           
Shareholders’ Equity          
Class A Ordinary Shares, US$0.005 par value; 60,000,000 shares authorized, 422,147 shares issued and outstanding as of December 31, 2025; 8,636,160 shares authorized, 422,147 shares issued and outstanding as of December 31, 2024.*   2,111    2,111 
Class B Ordinary Shares, US$0.0001 par value; 150,000,000 shares authorized, 8,192,000 shares issued and outstanding as of December 31, 2025; 58,192,000 shares authorized, 8,192,000 shares issued and outstanding as of December 31, 2024.   819    819 
Additional paid-in capital   24,920,060    24,920,060 
Statutory reserve   836,215    836,215 
Retained earnings   10,671,200    10,491,058 
Accumulated other comprehensive loss   (420,093)   (975,343)
Total Shareholders’ Equity   36,010,312    35,274,920 
Total Liabilities and Shareholders’ Equity  $37,460,424   $36,636,917 

 

*The shares data are presented on a retroactive basis to reflect the 50 to 1 reverse share split applies to Class A ordinary shares (Note 14 and 20). 
Schedule of Parent Company Statements of Operations and Comprehensive Income

PARENT COMPANY STATEMENTS OF OPERATIONS

 

   Years Ended December 31, 
   2025   2024   2023 
             
Revenues  $1,997,668   $
-
   $36,402 
Cost of revenues   (1,799,200)   
-
    
-
 
Gross profit   198,468    
-
    36,402 
                
Operating expenses:               
General and administrative   1,240,605    1,323,145    764,111 
Total operating expenses   1,240,605    1,323,145    764,111 
                
Operating loss   (1,042,137)   (1,323,145)   (727,709)
                
Other income (expense)               
Net investment gain   1,209,226    250,826    238,812 
Interest income   183,652    292,996    317,505 
Other expense, net   
-
    
-
    (3,382)
Total other income, net   1,392,878    543,822    552,935 
                
Share of (loss) income from subsidiaries   (170,599)   (117,367)   1,222,415 
Income (loss) before income taxes   180,142    (896,690)   1,047,641 
                
Net income (loss)  $180,142   $(896,690)  $1,047,641 
Earnings (loss) per ordinary share               
– Basic and diluted*  $0.02   $(0.11)  $0.13 
                
Weighted average number of ordinary shares outstanding               
– Basic and diluted*   8,614,147    8,440,232    8,293,309 

 

*The shares data are presented on a retroactive basis to reflect the 50 to 1 reverse share split applies to Class A ordinary shares (Note 14 and 20). 
Schedule of Parent Company Statements of Cash Flows

PARENT COMPANY STATEMENTS OF CASH FLOWS

 

   Years Ended December 31, 
   2025   2024   2023 
Cash flows from operating activities            
Net (loss) income  $180,142   $(896,690)   1,047,641 
Adjustments to reconcile net (loss) income to net cash used in operating activities:               
Accrued interest income from loans   
-
    (199,954)   (317,171)
Net investment (gain) loss   (675,648)   142,367    (1,461,227)
Changes in operating assets and liabilities:               
Accounts receivable   (1,697,673)   
-
    
-
 
Deferred offering cost   
-
    
-
    (130,134)
Due from intercompany   
-
    
-
    (5,000)
Accounts payable   85,860    
-
    
-
 
Due to intercompany   2,255    
-
    3,067 
Prepaid expenses and other current assets   293,893    
-
    
-
 
Net cash used in operating activities   (1,811,171)   (954,277)   (862,824)
                
Cash flows from investing activities               
Loans to third parties   (3,000,000)   (1,092,453)   (11,260,542)
Repayment from third-party loans   3,000,000    3,810,089    8,830,933 
Purchases of bank deposits   (11,600,000)   (18,200,000)   
-
 
Redeem of bank deposits   9,200,000    7,500,000    
-
 
Purchases of held-to-maturity investments   
-
    
-
    (11,000,000)
Redemption of held-to-maturity investments   
-
    
-
    7,159,018 
Deposit for acquisition   1,000,000    (1,010,000)   
-
 
Net cash used in investing activities   (1,400,000)   (8,992,364)   (6,270,591)
                
Cash flows from financing activities:               
Proceeds from issuance of ordinary shares   
-
    8,200,000    15,142,902 
Net cash provided by financing activities   
-
    8,200,000    15,142,902 
                
Net (decrease) increase in cash   (3,211,171)   (1,746,641)   8,009,487 
Cash and cash equivalents at beginning of year   6,489,424    8,236,065    226,578 
Cash and cash equivalents at end of year  $3,278,253   $6,489,424    8,236,065