XML 35 R24.htm IDEA: XBRL DOCUMENT v3.25.1
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2025
Accounting Policies [Abstract]  
SCHEDULE OF ESTIMATED USEFUL LIVES

Furniture and fixtures 3 to 5 years

 

Equipment 5 to 10 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 REVENUE BY GEOGRAPHIC AREAS BASED ON SALES LOCATION OF OUR PRODUCTS

 

   2025   2024 
   For the three months ended March 31, 
   2025   2024 
Net Sales          
Manufacturing and Engineering  $-   $9,341 
Heat Recovery Solutions   612,354    72,488 
NG Trading   3,481    1,219,629 
Waste to Energy   176,105    211,568 
Total Sales  $791,940   $1,513,026 
           
Segment income and reconciliation before tax          
Manufacturing and Engineering   -    7,806 
Heat Recovery Solutions   552,333    51,599 
LNG Trading   115    9,852 
Waste to Energy   176,105    183,748 
Total Segment income   728,553    253,005 
Less: operating expense   (824,656)   (1,073,926)
Less: other income and expenses   (235,079)   (295,193)
Net (loss) before income tax  $(331,182)  $(1,116,114)

 

   March 31, 2025   December 31, 2024 
Total Assets          
Manufacturing and Engineering  $2,413,964   $2,464,125 
Heat Recovery Solutions   3,365,429    2,966,966 
Waste to Energy   1,824,320    1,648,324 
NG Trading   2,485,811    2,426,065 
Total Assets  $10,089,524   $9,505,480 

 

   2025   2024 
   For the three months ended March 31, 
   2025   2024 
United States   788,459    286,311 
China   3,481    1,219,629 
Other international   -    7,086 
Total Sales   791,940    1,513,026 
SCHEDULE OF REVENUE BY GEOGRAPHIC AREAS BASED ON SALES LOCATION OF OUR PRODUCTS

 

   2025   2024 
   For the three months ended March 31, 
   2025   2024 
United States   788,459    286,311 
China   3,481    1,219,629 
Other international   -    7,086 
Total Sales   791,940    1,513,026