XML 165 R39.htm IDEA: XBRL DOCUMENT v3.25.3
ACQUISITIONS AND DISPOSALS (Tables)
 12 Months Ended
Dec. 31, 2024
Yundian [Member]  
Business Combination [Line Items]  
SCHEDULE OF IDENTIFIED ASSETS ACQUIRED AND LIABILITIES

The following summarizes the identified assets acquired and liabilities assumed pursuant to the acquisition of Yundian as of April 19, 2022:

 

Items  Amount 
Assets     
Cash and cash equivalents  $4,402 
Other current assets   36,575 
Goodwill   6,596,636 
Liabilities     
Accounts payable   (141)
Accrued expenses and other current liabilities   (265,472)
Total net assets  $6,372,000 
SCHEDULE OF UNAUDITED PROFORMA CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS

Unaudited pro forma consolidated statements of operations and other comprehensive loss for the year ended December 31, 2022:

 

Items 

Year ended

December 31, 2022

 
Revenue  $10,978,767 
Net loss  $(11,219,853)
Code Beating [Member]  
Business Combination [Line Items]  
SCHEDULE OF IDENTIFIED ASSETS ACQUIRED AND LIABILITIES

The following summarizes the identified assets acquired and liabilities assumed pursuant to the acquisition of Yundian as of June 23, 2022:

 

Items  Amount 
Assets     
Cash and cash equivalents  $21 
Accounts receivable   613,198 
Advances to suppliers, net   4,343,744 
Other current assets   78,073 
Goodwill   5,956,203 
Liabilities     
Accounts payable   (440,392)
Advance from customer   (4,410,090)
Accrued expenses and other current liabilities   (20,757)
Total net assets  $6,120,000 
SCHEDULE OF UNAUDITED PROFORMA CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS

Unaudited pro forma consolidated statements of operations and other comprehensive loss for the year ended December 31, 2022:

 

Items 

Year ended

December 31, 2022

 
Revenue  $11,977,268 
Net loss  $(11,218,447)
Yuanxing [Member]  
Business Combination [Line Items]  
SCHEDULE OF IDENTIFIED ASSETS ACQUIRED AND LIABILITIES

The following summarizes the identified assets acquired and liabilities assumed pursuant to the acquisition of Yuanxing as of December 23, 2022:

 

Items  Amount 
Assets     
Cash and cash equivalents  $12,484 
Accounts receivable   767,120 
Advances to suppliers, net   216,927 
Other current assets   231,687 
Property and equipment, net   3,329 
Other non-current assets   17,631 
Goodwill   1,744,366 
Liabilities     
Accounts payable   (203,901)
Advance from customer   (21,487)
Accrued expenses and other current liabilities   (128,156)
Total net assets  $2,640,000 
SCHEDULE OF UNAUDITED PROFORMA CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS

Unaudited pro forma consolidated statements of operations and other comprehensive loss for the year ended December 31, 2022:

 

Items 

Year ended

December 31, 2022

 
Revenue  $12,540,220 
Net loss  $(10,811,082)