XML 154 R28.htm IDEA: XBRL DOCUMENT v3.25.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Accounting Policies [Abstract]    
SCHEDULE OF CONSOLIDATION OF VARIABLE INTEREST ENTITY

    As of
June 30, 2025
    As of
December 31, 2024
 
Current assets   $    -     $      -  
Right-of-use assets     -       -  
Total assets     -       -  
Total current liabilities     -       -  
Total non-current liabilities     -       -  

 

    2025     2024  
             
    For the six months ended June 30,  
    2025     2024  
Revenue   $ -     $ 86,159  
Cost of revenue     -       42,089  
Operating expenses     -       402,932  
Net loss     -       (358,349 )

 

    2025     2024  
    For the six months ended June 30,  
    2025     2024  
Net cash used in operating activities   $ -     $ (231,248 )
Net cash provided by financing activities     -       27,665  
Effect of changes of foreign exchange rate on cash     -       270,340  
Net increase in cash and cash equivalents     -       66,757  

   December 31,   December 31, 
   2024   2023 
Current assets  $       -   $485,789 
Property and equipment, net   -    71,121 
Right of Use Lease Assets, net   -    119,056 
Other non-current assets   -    - 
Total assets   -    675,966 
Total current liabilities   -    6,836,474 
Total non-current liabilities   -    386,329 

 

             
   For the years ended 
   December 31, 
   2024   2023   2022 
Revenue  $86,646   $2,457,246   $1,738,752 
Cost of revenue   42,201    747,206    1,309,778 
Operating expenses   658,505    2,988,017    2,667,254 
Net loss   (395,303)   (1,435,993)   (2,695,110)

 

             
   December 31, 
   2024   2023   2022 
Net cash provided by (used in) operating activities  $(52,074)  $(199,661)  $238,434 
Net cash used in investing activities   -    (1,745)   - 
Net cash provided by (used in) financing activities   194,748    111,051    (856,123)
Effect of changes of foreign exchange rate on cash   (146,410)   (2,711)   292,532 
Net decrease in cash and cash equivalents   (3,736)   (93,066)   (325,157)
SCHEDULE OF FOREIGN CURRENCY TRANSLATION EXCHANGE RATES

The exchange rates used for foreign currency translation were as follows (US Dollars $1 = RMB):

 

   Period/Year End   Average 
06/30/2025   7.1636    7.2526 
12/31/2024   7.2993    7.1957 
06/30/2024   7.2672    7.2150 

The exchange rates used for foreign currency translation were as follows (US Dollars $1 = RMB):

 

   Year End   Average 
12/31/2024   7.2993    7.1957 
12/31/2023   7.0999    7.0809 
12/31/2022   6.8972    6.7290 
SCHEDULE OF ESTIMATED USEFUL LIVES OF PROPERTY AND EQUIPMENT  

    Estimated Useful Life
Computers and accessories   3 years
Vehicle   5 years
Office Equipment   5 years
Leasehold improvement   5 years
SCHEDULE OF NET REVENUE  

The following table sets forth the breakdown of our net revenue for the years ended December 31, 2024, 2023 and 2022.

 

   For the years ended December 31     
   2024   2023   2022     
   Net  

% of

total

   Net  

% of

total

   Net  

% of

total

 
Product category  revenue   revenue   revenue   revenue   revenue   Revenue 
Functional skincare products  $60,227    38.0%  $-    -   $-    - 
Grains, oil, and spices  $35,574    22.4%  $98,336    0.9%  $473,481    4.3%
Beverages, alcohol and tea  $28,534    18.0%  $1,527,256    13.9%  $300,799    2.6%
Other food  $10,001    6.3%  $643,524    5.9%  $726,158    6.6%
Course Services  $5,820    3.7%  $-    -   $-    - 
Health Products  $5,792    3.7%  $-    -   $-    - 
Meat, poultry and eggs  $5,546    3.5%  $42,616    0.4%  $269,880    2.6%
Fresh fruits and vegetables  $6,337    4.0%  $74,009    0.7%  $311,594    2.8%
Groceries  $439    0.3%  $126,459    1.2%  $43,980    0.4%
Dried seafood  $215    0.1%  $1,283    0.1%  $18,326    0.2%
SMS Services  $-    -   $8,463,946    76.9%  $8,834,353    80.5%
Total  $158,485    100%  $10,977,429    100%  $10,978,571    100%