XML 38 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities      
Net loss $ (24,020,717) $ (8,679,289) $ (2,547,668)
Net loss from discontinued operations (532,698) 4,631
Net loss from continuing operations (24,020,717) (8,146,591) (2,552,299)
Adjustments to reconcile net income to cash (used in) provided by operating activities:      
Provision for doubtful accounts 18,579,941 55,966 72,600
Depreciation and amortization 84,241 89,440 77,522
Finance expenses 1,120,210 74,190
Non-cash operating lease expenses 573,593 (211,337) (188,835)
Loss from the disposal of property and equipment 31,474 (453) 913
Gain on early termination of operating lease contract (20,245)
Foreign exchange loss (gain) (1,569,106) 917,691 (30,101)
Deferred tax expenses (benefit) 115,094
Share-based compensation expenses 3,381,800 1,773,300
Loss from impairment of Goodwill 2,973,850
Investment income 546,150
Changes in assets and liabilities      
Accounts receivable (113,095) (90,673) (346,253)
Other receivables 394,657 (445,298) 45,983
Prepayments (36,643,771) (172,358)
Accounts receivable - related party (52,927)
Due from related parties 20,783
Other non-current assets 59,037 (22,873) 3,068
Accounts payable 238,453 181,061 125,178
Accruals and other payables 42,990 193,869 404,747
Deferred revenue (57,148) (209,419) 445,771
Accounts payable - related party (9,880) (58,162) 147,297
Due to related parties (2,652)
Taxes payable (3,312) (50,720) 28,609
Operating lease liabilities (575,367) 212,509 193,783
Net cash used in operating activities, continuing operations (1,296,079) (39,442,217) (1,649,526)
Net cash (used in) provided by operating activities, discontinued operations 61,004 3,171
Net cash used in operating activities (1,296,079) (39,381,213) (1,646,355)
Cash flows from investing activities      
Purchase of property and equipment (10,052) (12,374) (76,356)
Purchase of intangible assets   (41,589) (14,907)
Acquisition of subsidiaries (3,971,680)
Proceeds from disposal of subsidiaries 479,965 389,083
Net cash provided by (used in) investing activities from continuing operations 469,913 335,120 (4,062,943)
Net cash (used in) provided by investing activities 469,913 335,120 (4,062,943)
Cash flows from financing activities      
IPO proceeds net of deferred offering cost 8,161,783
Repayment to related parties 273,391 69,486 (388,899)
Proceeds from issuance of convertible notes 797,460 1,951,250
Cash paid for stock issuance costs (600,000)
Proceeds from capital contribution 11,500,000 35,251,717
Net cash provided by financing activities from continuing operations 11,970,851 37,272,453 7,772,884
Net cash provided by financing activities 11,970,851 37,272,453 7,772,884
Effect of exchange rates on cash (873,229) (61,330) (68,791)
Net increase (decrease) in cash and restricted cash 10,271,456 (1,834,970) 1,994,795
Cash and restricted cash at beginning of year 2,814,010 4,648,980 2,654,185
Cash and restricted cash at end of year 13,085,466 2,814,010 4,648,980
Cash at end of year from continuing operations 13,085,466 2,814,010 4,587,026
Restricted cash at end of year from continuing operations 30,310
Cash at end of year from discontinued operations 31,644
Cash and restricted cash at end of year 13,085,466 2,814,010 4,648,980
Supplemental disclosure information      
Cash paid for income tax 422
Supplemental disclosure of non-cash financing activities:      
Operating lease asset obtained in exchange for operating lease obligation $ 338,305 $ 370,114