XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
SCHEDULE OF ESTIMATED USEFUL LIVES

 

Furniture and fixtures 3 to 5 years
SCHEDULE OF FAIR VALUE OF ASSETS AND LIABILITIES ACQUIRED

 

Fair value of non-controlling interests  $650,951 
Fair value of previously held equity investment   556,096 
Subtotal  $1,207,047 
Recognized value of 100% of identifiable net assets   (1,207,047)
Goodwill Recognized  $- 
Recognized amounts of identifiable assets acquired and liabilities assumed (preliminary):     
Inventories  $516,131 
Cash and cash equivalents   50,346 
Trade and other receivables   952,384 
Advanced deposit   672,597 
Net fixed assets   6,704 
Trade and other payables   (1,021,897)
Advanced payments   (5,317)
Salaries and wages payables   (4,692)
Other receivable   40,791 
Total identifiable net assets  $1,207,047 
SCHEDULE OF FINANCIAL DATA

Selected Financial Data:

 

   2024   2023 
   For the three months ended March 31, 
   2024   2023 
Net Sales          
Manufacturing and Engineering  $9,341   $- 
Heat Recovery Solutions   72,488    10,942 
NG Trading   1,219,629    540,927 
Waste to Energy   211,568    - 
Discontinued operations   -    

2,345,138

 
Total Sales  $1,513,026   $2,897,007 
           
Segment income and reconciliation before tax          
Manufacturing and Engineering   7,806    - 
Heat Recovery Solutions   51,599    5,127 
LNG Trading   9,852    14,360 
Waste to Energy   183,748    - 
Total Segment income   253,005    19,487 
Less: operating expense   (1,073,926)   (698,107)
Less: other income and expenses   (295,193)   (431,770)
Net (loss) before income tax  $(1,116,114)  $(1,110,390)

 

   March 31, 2024   December 31, 2023 
Total Assets          
Manufacturing and Engineering  $2,528,055   $2,544,786 
Heat Recovery Solutions   3,167,896    3,099,223 
Waste to Energy   690,435    486,572 
NG Trading   2,946,189    4,798,030 
Total Assets  $9,332,575   $10,928,611 

 

   2023   2023 
   For the three months ended March 31, 
   2024   2023 
United States   286,311    5,194 
China   1,219,629    540,927 
Other international   7,086    5,748 
Total Sales   1,513,026    551,869