Biggest changeSelected Condensed Consolidated Balance Sheets Data December 31, 2024 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Cash and cash equivalents $ 1,088,565 $ 2,392,807 $ 5,280 $ 4,354,654 $ - $ 7,841,306 Short-term investment 4,040,000 1,202,441 - - - 5,242,441 Accounts receivable - - - 4,682,320 - 4,682,320 Other current assets 54,383 27,853 - 858,914 - 941,150 Total current assets 5,182,948 3,623,101 5,280 9,895,888 - 18,707,217 Investment in subsidiaries, VIE and VIE’s subsidiaries 5,113,612 - - (5,113,612 ) - Property and equipment, net - 1,661,000 - 4,206,154 - 5,867,154 Total non-current assets 5,113,612 1,661,000 - 5,516,736 (5,113,612 ) 7,177,736 Amount due from the Company and its subsidiaries 12,247,807 - 27,400 - (12,275,207 ) - Total Assets $ 22,544,367 $ 5,284,101 $ 32,680 $ 15,412,624 $ (17,388,819 ) $ 25,884,953 Total current liabilities $ - $ 16,226 $ - $ 1,514,204 $ - $ 1,530,430 Total non-current liabilities - - - 203,470 - 203,470 Amounts due to the Company and its subsidiaries - 11,056,078 - 483,800 (11,539,878 ) - Total Liabilities - 11,072,304 - 2,201,474 (11,539,878 ) 1,733,900 Total Shareholders’ Equity (Deficit) 22,544,367 (5,788,203 ) 32,680 13,211,150 (5,848,941 ) 24,151,053 Total Liabilities and Shareholders’ Equity $ 22,544,367 $ 5,284,101 $ 32,680 $ 15,412,624 $ (17,388,819 ) $ 25,884,953 5 December 31, 2023 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Cash and cash equivalents $ 150,071 $ 1,948,232 $ 6,829 $ 5,443,562 $ - $ 7,548,694 Short-term investment 5,241,677 656,132 - - - 5,897,809 Accounts receivable - - - 2,552,738 - 2,552,738 Other current assets 143,208 8,909 - 2,559,688 - 2,711,805 Total current assets 5,534,956 2,613,273 6,829 10,555,988 - 18,711,046 Investment in subsidiaries, VIE and VIE’s subsidiaries 5,756,419 - - (5,756,419 ) - Property and equipment, net - 1,524,676 - 1,697,576 - 3,222,252 Total non-current assets 5,756,419 1,690,547 - 4,015,050 (5,756,419 ) 5,705,597 Amount due from the Company and its subsidiaries 7,948,307 - 26,760 - (7,975,067 ) - Total Assets $ 19,239,682 $ 4,303,820 $ 33,589 $ 14,571,038 $ (13,731,486 ) $ 24,416,643 Total current liabilities $ - $ 3,389 $ - $ 2,674,972 $ - $ 2,678,361 Total non-current liabilities - - - 700,112 - 700,112 Amounts due to the Company and its subsidiaries - 6,910,884 - 564,652 (7,475,536 ) - Total Liabilities - 6,914,273 - 3,939,736 (7,475,536 ) 3,378,473 Total Shareholders’ Equity (Deficit) 19,239,682 (2,610,453 ) 33,589 10,631,302 (6,255,950 ) 21,038,170 Total Liabilities and Shareholders’ Equity $ 19,239,682 $ 4,303,820 $ 33,589 $ 14,571,038 $ (13,731,486 ) $ 24,416,643 Selected Condensed Consolidated Statements of Operations Data For the year ended December 31, 2024 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Revenues $ - $ - $ - $ 15,864,773 $ - $ 15,864,773 Costs of revenue $ - $ - $ - $ 6,952,560 $ - $ 6,952,560 Gross profit $ - $ - $ - $ 8,912,213 $ - $ 8,912,213 Share of (loss) income of subsidiaries, VIE and VIE’s subsidiaries $ (642,807 ) $ 2,532,747 $ 2,532,739 $ - $ (4,422,679 ) $ - Net (loss) income $ (643,229 ) $ (642,807 ) $ 2,532,747 $ 2,902,555 $ (4,422,679 ) $ (273,413 ) For the year ended December 31, 2023 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Revenues $ - $ - $ - $ 19,433,945 $ - $ 19,433,945 Costs of revenue $ - $ - $ - $ (10,921,753 ) $ - $ (10,921,753 ) Gross profit $ - $ - $ - $ 8,512,192 $ - $ 8,512,192 Share of loss of subsidiaries, VIE and VIE’s subsidiaries $ (11,440,721 ) $ (10,809,427 ) $ (10,809,444 ) $ - $ 33,059,592 $ - Net loss $ (11,335,911 ) $ (11,440,721 ) $ (10,809,427 ) $ (10,780,772 ) $ 33,059,592 $ (11,307,239 ) 6 For the year ended December 31, 2022 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Revenues $ - $ - $ - $ 14,151,516 $ - $ 14,151,516 Costs of revenue $ - $ - $ - $ (7,794,852 ) $ - $ (7,794,852 ) Gross profit $ - $ - $ - $ 6,356,664 $ - $ 6,356,664 Share of loss of subsidiaries, VIE and VIE’s subsidiaries $ (2,919,423 ) $ (1,545,868 ) $ (1,545,868 ) $ - $ 6,011,159 $ - Net loss $ (2,940,891 ) $ (2,919,423 ) $ (1,545,868 ) $ (1,427,296 ) $ 6,011,159 $ (2,822,319 ) Selected Condensed Consolidated Cash Flows Data For the year ended December 31, 2024 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Net cash provided by (used in) operating activities $ 198,117 $ 878,538 $ (1,382 ) $ 1,528,919 $ (4,077,435 ) $ (1,473,243 ) Net cash used in investing activities $ (3,097,823 ) $ (521,865 ) $ - $ (2,487,565 ) $ 4,299,500 $ (1,807,753 ) Net cash provided by financing activities $ 3,838,200 $ - $ - $ - $ - $ 3,838,200 For the year ended December 31, 2023 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Net cash (used in) provided by operating activities $ (193,778 ) $ (2,351,935 ) $ 17 $ 1,124,613 $ 1,475,312 $ 54,229 Net cash (used in) provided by investing activities $ (3,766,367 ) $ 1,530,264 $ - $ (43,240 ) $ (1,475,312 ) $ (3,754,655 ) Net cash provided by financing activities $ - $ - $ - $ - $ - $ - For the year ended December 31, 2022 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Net cash provided by (used in) operating activities $ 139,309 $ (1,198,586 ) $ 13,660 $ 383,877 $ $ (661,740 ) Net cash used in investing activities $ (1,638,455 ) $ (509,185 ) $ - $ (2,837,473 ) $ 1,638,455 $ (3,346,658 ) Net cash provided by financing activities $ 1,850,744 $ 1,638,455 $ - $ - $ (1,638,455 ) $ 1,850,744 A. [Reserved] B.
Biggest changeSelected Condensed Consolidated Balance Sheets Data December 31, 2025 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Cash and cash equivalents $ 79,976 $ 1,300,918 $ 795,297 $ 5,921,884 $ - $ 8,098,075 Short-term investment 1,750,059 4,074,498 - - - 5,824,557 Accounts receivable - - - 2,782,693 - 2,782,693 Other current assets 26,493 57,483 1,863 170,962 - 256,801 Total current assets 1,856,528 5,432,899 797,160 8,875,539 - 16,962,126 Investment in subsidiaries, VIE and VIE’s subsidiaries 2,443,215 - - (2,443,215 ) - Property and equipment, net - 1,735,579 - 4,141,645 - 5,877,224 Total non-current assets 2,443,215 1,828,907 - 5,355,813 (2,443,215 ) 7,184,720 Amount due from the Company and its subsidiaries 15,639,807 - - - (15,639,807 ) - Total Assets $ 19,939,550 $ 7,261,806 $ 797,160 $ 14,231,352 $ (18,083,022 ) $ 24,146,846 Total current liabilities $ - $ 16,449 $ - $ 1,510,181 $ - $ 1,526,630 Total non-current liabilities - - - 22,260 - 22,260 Amounts due to the Company and its subsidiaries - 14,422,923 761,183 (284,799 ) (14,899,307 ) - Total Liabilities - 14,439,372 761,183 1,247,642 (14,899,307 ) 1,548,890 Total Shareholders’ Equity (Deficit) 19,939,550 (7,177,566 ) 35,977 12,983,710 (3,183,715 ) 22,597,956 Total Liabilities and Shareholders’ Equity $ 19,939,550 $ 7,261,806 $ 797,160 $ 14,231,352 $ (18,083,022 ) $ 24,146,846 5 December 31, 2024 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Cash and cash equivalents $ 1,088,565 $ 2,392,807 $ 5,280 $ 4,354,654 $ - $ 7,841,306 Short-term investment 4,040,000 1,202,441 - - - 5,242,441 Accounts receivable - - - 4,682,320 - 4,682,320 Other current assets 54,383 27,853 - 858,914 - 941,150 Total current assets 5,182,948 3,623,101 5,280 9,895,888 - 18,707,217 Investment in subsidiaries, VIE and VIE’s subsidiaries 5,113,612 - - (5,113,612 ) - Property and equipment, net - 1,661,000 - 4,206,154 - 5,867,154 Total non-current assets 5,113,612 1,661,000 - 5,516,736 (5,113,612 ) 7,177,736 Amount due from the Company and its subsidiaries 12,247,807 - 27,400 - (12,275,207 ) - Total Assets $ 22,544,367 $ 5,284,101 $ 32,680 $ 15,412,624 $ (17,388,819 ) $ 25,884,953 Total current liabilities $ - $ 16,226 $ - $ 1,514,204 $ - $ 1,530,430 Total non-current liabilities - - - 203,470 - 203,470 Amounts due to the Company and its subsidiaries - 11,056,078 - 483,800 (11,539,878 ) - Total Liabilities - 11,072,304 - 2,201,474 (11,539,878 ) 1,733,900 Total Shareholders’ Equity (Deficit) 22,544,367 (5,788,203 ) 32,680 13,211,150 (5,848,941 ) 24,151,053 Total Liabilities and Shareholders’ Equity $ 22,544,367 $ 5,284,101 $ 32,680 $ 15,412,624 $ (17,388,819 ) $ 25,884,953 Selected Condensed Consolidated Statements of Operations Data For the year ended December 31, 2025 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Revenues $ - $ 270,931 $ - $ 11,374,996 $ (270,931 ) $ 11,374,996 Costs of revenue $ - $ - $ - $ 6,521,028 $ (267,573 ) $ 6,253,455 Gross profit $ - $ 270,931 $ - $ 4,853,968 $ (3,358 ) $ 5,121,541 Share of loss of subsidiaries, VIE and VIE’s subsidiaries $ (2,670,397 ) $ (1,277,578 ) $ (1,279,395 ) $ - $ 5,227,370 $ - Net loss $ (6,310,153 ) $ (2,670,397 ) $ (1,277,578 ) $ (784,109 ) $ 5,227,370 $ (5,814,867 ) For the year ended December 31, 2024 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Revenues $ - $ - $ - $ 15,864,773 $ - $ 15,864,773 Costs of revenue $ - $ - $ - $ 6,952,560 $ - $ 6,952,560 Gross profit $ - $ - $ - $ 8,912,213 $ - $ 8,912,213 Share of (loss) income of subsidiaries, VIE and VIE’s subsidiaries $ (642,807 ) $ 2,532,747 $ 2,532,739 $ - $ (4,422,679 ) $ - Net (loss) income $ (643,229 ) $ (642,807 ) $ 2,532,747 $ 2,902,555 $ (4,422,679 ) $ (273,413 ) 6 For the year ended December 31, 2023 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Revenues $ - $ - $ - $ 19,433,945 $ - $ 19,433,945 Costs of revenue $ - $ - $ - $ (10,921,753 ) $ - $ (10,921,753 ) Gross profit $ - $ - $ - $ 8,512,192 $ - $ 8,512,192 Share of loss of subsidiaries, VIE and VIE’s subsidiaries $ (11,440,721 ) $ (10,809,427 ) $ (10,809,444 ) $ - $ 33,059,592 $ - Net loss $ (11,335,911 ) $ (11,440,721 ) $ (10,809,427 ) $ (10,780,772 ) $ 33,059,592 $ (11,307,239 ) Selected Condensed Consolidated Cash Flows Data For the year ended December 31, 2025 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Net cash provided by operating activities $ 93,470 $ 2,014,370 $ 768,425 $ 1,339,326 $ (3,370,200 ) $ 845,391 Net cash used in investing activities $ (1,102,059 ) $ (3,116,540 ) $ - $ - $ 3,392,000 $ (826,599 ) Net cash provided by financing activities $ - $ - $ - $ - $ - $ - For the year ended December 31, 2024 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Net cash provided by (used in) operating activities $ 198,117 $ 878,538 $ (1,382 ) $ 1,528,919 $ (4,077,435 ) $ (1,473,243 ) Net cash used in investing activities $ (3,097,823 ) $ (521,865 ) $ - $ (2,487,565 ) $ 4,299,500 $ (1,807,753 ) Net cash provided by financing activities $ 3,838,200 $ - $ - $ - $ - $ 3,838,200 For the year ended December 31, 2023 Parent Subsidiaries WFOE VIE and its Subsidiaries Elimination Total Net cash (used in) provided by operating activities $ (193,778 ) $ (2,351,935 ) $ 17 $ 1,124,613 $ 1,475,312 $ 54,229 Net cash (used in) provided by investing activities $ (3,766,367 ) $ 1,530,264 $ - $ (43,240 ) $ (1,475,312 ) $ (3,754,655 ) Net cash provided by financing activities $ - $ - $ - $ - $ - $ - A. [Reserved] B.