Biggest changeWe will continue to focus on improving operational efficiencies and expanding our market presence of the two acquired businesses in the California area. 32 Table of Contents Operating Expenses General and Administrative Expenses Years Ended December 31, Change 2024 2023 Amount % General and Administrative Expenses Payroll and Benefits $ 1,209,633 $ 692,729 $ 516,904 74.6 % Rental and Leases 545,441 268,801 276,640 102.9 % Travel and Entertainment 123,073 65,533 57,540 87.8 % Legal and Accounting Fees 796,921 764,375 32,546 4.3 % Recruiting Fees 150,190 10,367 139,823 1,348.7 % Bank charges and fees 8,659 50,844 (42,185) (83.0) % Insurance Expenses 318,636 155,787 162,849 104.5 % Depreciation and Amortization Expenses 80,328 — 80,328 N/A Others 408,832 182,077 226,755 124.5 % Total General and Administrative Expenses $ 3,641,713 $ 2,190,513 $ 1,451,200 66.3 % General and administrative expenses for our continuing operations increased by $1.4 million, or 66.3%, to $3.6 million for the year ended December 31, 2024 from $2.2 million for the year ended December 31, 2023, primarily due to (i) an increase of $0.5 million in personnel-related expenses which was attributed to the hiring of additional staff to support the newly launched logistics and warehousing segment, and labor services segment, (ii) an increase of $0.3 million in rental and leases following the acquisition of Edward with the addition of a new office workspace in California, (iii) an increase of $0.1 million in recruiting expenses associated with the development of new business lines, aligning with the Company’s strategic shift towards logistics and warehousing, (iv) an increase of $0.2 million in insurance expenses due to higher costs associated with directors and officers insurance, (v) an increase of $0.1 million in depreciation and amortization expenses, primarily due to the acquisition of new fixed assets and additional intangible assets, as detailed in Notes 6 & 8, and (vi) an increase of $0.2 million in other miscellaneous general and administration expenses during the year ended December 31, 2024.
Biggest changeOperating Expenses General and Administrative Expenses Years Ended December 31, Change 2025 2024 Amount % General and Administrative Expenses Payroll and Benefits $ 1,240,571 $ 1,209,633 $ 30,938 2.6 % Rental and Leases 746,816 545,441 201,375 36.9 % Travel and Entertainment 108,416 123,073 (14,657) (11.9) % Legal and Accounting Fees 730,631 796,921 (66,290) (8.3) % Recruiting Fees 11,871 150,190 (138,319) (92.1) % Bank charges and fees 3,526 8,659 (5,133) (59.3) % Insurance Expenses 240,285 318,636 (78,351) (24.6) % Depreciation and Amortization Expenses 147,254 80,328 66,926 83.3 % Others 398,056 408,832 (10,776) (2.6) % Total General and Administrative Expenses $ 3,627,426 $ 3,641,713 $ (14,287) (0.4) % 27 Table of Contents General and administrative expenses for our continuing operations decreased by $14,287, or 0.4%, for the year ended December 31, 2025, primarily due to (i) a decrease of $138,319 in recruiting expenses as the prior-year period included significant hiring expenses associated with the launch of our logistics and warehousing segment, (ii) a decrease of $78,351 in insurance expenses resulting from a less expensive insurance provider, (iii) a decrease of $66,290 in legal and accounting fees as we incurred additional professional fees for preparing registration statements on Form S-3 and Form S-8 during the year ended December 31, 2024, (iv) a decrease of $14,657 in travel and entertainment expenses related to business development efforts and client engagement, and (v) a decrease of $10,776 in other miscellaneous general and administration expenses during the year ended December 31, 2025, partially offset by (vi) an increase of $201,375 in rental and leases, which was primarily due to the relocation of our headquarters to California in July 2024, (vii) an increase of $66,926 in depreciation and amortization expenses, primarily due to the acquisition of new fixed assets and additional intangible assets, as detailed in NOTES 6 & 8, and (ⅷ) an increase of $30,938 in payroll and benefits expense, which was reflecting the full-year impact in 2025 of personnel hired during mid-2024 to support the Company’s newly launched logistics and warehousing and labor services segments.
Investing Activities Net cash used in investing activities from continuing operations was approximately $6.1 million for the year ended December 31, 2024, including (i) approximately $0.3 million in cash paid for the Edward and TWEW acquisitions, net of cash acquired, (ii) purchase of fixed assets of $0.4 million, (iii) $6.3 million in short-term loans lent to third parties, and offset by (iv) $0.9 million proceeds of repayment from short-term loans lent to third parties.
Net cash used in investing activities from continuing operations was approximately $6.1 million for the year ended December 31, 2024, including (i) approximately $0.3 million in cash paid for the Edward and TWEW acquisitions, net of cash acquired, (ii) purchase of fixed assets of $0.4 million, (iii) $6.3 million in short-term loans lent to third parties, and offset by (iv) $0.9 million proceeds of repayment from short-term loans lent to third parties.
The negative cash flow was primarily due to (i) a net loss of $3.2 million during the year ended December 31, 2024; (ii) an increase of $0.3 million in deferred income tax benefits; and (iii) an increase of $0.3 million in other receivables and a decrease of $0.2 million in operating lease liabilities, partially offset by (iv) an increase of $0.3 million in amortization of operating lease right-of-use assets, and $0.3 million in share-based compensation expenses, respectively.
The negative cash flow was primarily due to (i) a net loss of $3.2 million during the year ended December 31, 2024; (ii) an increase of $0.3 million in deferred income tax benefits; and (iii) an increase of $0.3 million in other receivables and a decrease of $0.2 million in operating lease liabilities, partially offset by (iv) an increase of $0.3 million in amortization of operating lease right-of-use assets, and $0.3 million in share-based compensation expenses.
Since, beginning in the second half of 2023, the business was negatively affected by a decline in customer demand due to weakening macroeconomic conditions, price competition from luxury automakers in the PRC, and a shift in consumer preference toward domestic EVs.
Beginning in the second half of 2023, the business was negatively affected by a decline in customer demand due to weakening macroeconomic conditions, price competition from luxury automakers in the PRC, and a shift in consumer preference toward domestic EVs.
For overseas sales, the Company sells vehicles under Cost and Freight (“CFR”) shipping point terms, and revenue is recognized when a vehicle is loaded on a cargo ship and its title has been transferred to the dealers.
For overseas sales, the Company sells vehicles under Cost and Freight shipping point terms, and revenue is recognized when a vehicle is loaded on a cargo ship and its title has been transferred to the dealers.
The ROU asset is recognized initially at cost, which primarily comprises the initial amount of the lease liability, plus any initial direct costs incurred, consisting mainly of brokerage commissions, less any lease incentives received. All ROU assets are reviewed for impairment annually. There was no impairment for ROU lease assets as of December 31, 2024 and 2023.
The ROU asset is recognized initially at cost, which primarily comprises the initial amount of the lease liability, plus any initial direct costs incurred, consisting mainly of brokerage commissions, less any lease incentives received. All ROU assets are reviewed for impairment annually. There was no impairment for ROU lease assets as of December 31, 2025 and 2024.
As of December 31, 2024, the Company recorded a full valuation allowance against deferred tax assets, as it has generated a three-year cumulative pretax book loss and is forecasting a loss for 2025. Based on this evidence, realization of deferred tax assets is not considered more-likely-than-not at this time.
As of December 31, 2025, the Company recorded a full valuation allowance against deferred tax assets, as it has generated a three-year cumulative pretax book loss and is forecasting a loss for 2026. Based on this evidence, realization of deferred tax assets is not considered more-likely-than-not at this time.
In 2024, as we fully exited our parallel-import vehicle business, all financial results related to this segment have been reclassified as discontinued operations in accordance with ASC 205-20, Presentation of Financial Statements — Discontinued Operations. For further details, please refer to Note 5 — Discontinued Operations.
In 2025, as we fully exited our parallel-import vehicle business, all financial results related to this segment have been reclassified as discontinued operations in accordance with ASC 205-20, Presentation of Financial Statements — Discontinued Operations. For further details, please refer to NOTE 5 — Discontinued Operations.
Under Topic 842, lessees are required to recognize the following for all leases (with the exception of short-term leases, usually with an initial term of 12 months or less) on the commencement date: (i) lease liability, which is a lessee’s obligation to make lease payments arising from a 42 Table of Contents lease, measured on a discounted basis; and (ii) right-of-use (“ROU”) asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term.
Under Topic 842, lessees are required to recognize the following for all leases (with the exception of short-term leases, usually with an initial term of 12 months or less) on the commencement date: (i) lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) right-of-use (“ROU”) asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term.
Potential common shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. 40 Table of Contents Related parties and transactions The Company identifies related parties, and accounts for and discloses related party transactions in accordance with ASC 850, “Related Party Disclosures” and other relevant ASC standards.
Potential common shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. Related parties and transactions The Company identifies related parties, and accounts for and discloses related party transactions in accordance with ASC 850, “Related Party Disclosures” and other relevant ASC standards.
Shareholders, directors, and employees of the Company receive remuneration in the form of share- 39 Table of Contents based awards including option, restricted stock, restricted stock unit, dividend equivalent, or other awards that are permitted under the Plan, whereby the recipients render services as consideration for such share-based compensation.
Shareholders, directors, and employees of the Company receive remuneration in the form of share-based awards including option, restricted stock, restricted stock unit, dividend equivalent, or other awards that are permitted under the Plan, whereby the recipients render services as consideration for such share-based compensation.
The effect of a change in tax rates on deferred tax assets and liabilities is recognized as income in the period that includes the enactment date. The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized.
The effect of a change in tax rates on deferred tax assets and liabilities is recognized as income in the period that includes the enactment date. 34 Table of Contents The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized.
Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, accounts receivable, loans receivable, loans payable, and other payables and other current liabilities, approximated the fair value of the respective assets and liabilities as of December 31, 2024 and 2023 based upon the short-term nature of the assets and liabilities.
Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, accounts receivable, loan receivable, loans payable, and other payables and other current liabilities, approximated the fair value of the respective assets and liabilities as of December 31, 2025 and 2024 based upon the short-term nature of the assets and liabilities.
All of the Company’s contracts have one single performance obligation as the promise is to transfer the individual vehicle to parallel-import vehicle dealers, 38 Table of Contents and there is no separately identifiable other promise in the contracts.
All of the Company’s contracts have one single performance obligation as the promise is to transfer the individual vehicle to parallel-import vehicle dealers, and there is no separately identifiable other promise in the contracts.
The Company applied level 3 to obtain the fair value of intangible assets and goodwill. See NOTE 8 — Intangible Asset and Goodwill.
The Company applied level 3 to obtain the fair value of intangible assets and goodwill. See NOTE 8 — Intangible Asset and Goodwill. The Company applied level 3 to obtain the fair value of loan receivable.
The Company records interest and penalties related to an uncertain tax position, is and when required, as part of income tax expenses in the consolidated statements of operations. The Company does not believe that there were any uncertain tax positions as of December 31, 2024 and 2023.
The Company records interest and penalties related to an uncertain tax position, if and when required, as part of income tax expenses in the consolidated statements of operations. The Company does not believe that there were any uncertain tax positions as of December 31, 2025 and 2024.
Results of Operations The following discussion analyzes our results of operations for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Results of Operations The following discussion analyzes our results of operations for the year ended December 31, 2025, compared to the year ended December 31, 2024.
The Company’s vehicles are sold with no right of return and the Company does not provide other credits or sales incentives to parallel-import car dealers. Historically, no customer returns have occurred. Therefore, the Company did not provide any sales return allowances for the years ended December 31, 2024 and 2023.
The Company’s vehicles are sold with no right of 33 Table of Contents return and the Company does not provide other credits or sales incentives to parallel-import car dealers. Historically, no customer returns have occurred. Therefore, the Company did not provide any sales return allowances for the years ended December 31, 2025 and 2024.
In 2024, the Company generated revenue from freight forwarding services provided by Edward and general labor and logistics provided by TWEW to corporate and retail clients, including transportation, cargo warehousing, freight forwarding, labor service, and cargo loading and unloading. Revenue for freight forwarding services, both export and import, is recognized when the services are provided.
In 2025, the Company generates revenues from freight forwarding services provided by Edward and general labor and logistics provided by TWEW to corporate and retail clients, including transportation, cargo warehousing, freight forwarding, labor service, and cargo loading and unloading. Revenue for freight forwarding services, both export and import, is recognized when the services are provided.
Net Loss As a result of the above factors, we had a net loss of $3.2 million from our continuing operations for the year ended December 31, 2024, compared to net loss of $1.7 million for the same period of 2023.
Net Loss As a result of the above factors, we had a net loss of $3.6 million from our continuing operations for the year ended December 31, 2025, compared to a net loss of $3.2 million for the same period of 2024.
Impairment of long-lived assets The Company reviews long-lived assets to be held-and-used for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable.
See NOTE 8 – Intangible assets and Goodwill. Impairment of long-lived assets The Company reviews long-lived assets to be held-and-used for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable.
Meanwhile, the parallel-import vehicle business was discontinued during the year ended December 31, 2024, and its financial results are presented separately as discontinued operations in accordance with ASC 205-20. For further details, please refer to Note 5 – Discontinued Operations. We reported a $5.2 million net loss for the year ended December 31, 2024.
Meanwhile, the parallel-import vehicle business was discontinued during the year ended December 31, 2024, and its financial results are presented separately as discontinued operations in accordance with ASC 205-20. For further details, please refer to NOTE 5 – Discontinued Operations.
Parallel-import vehicles in the PRC refer to automobiles purchased directly from overseas markets and imported for sale outside of the brand manufacturers’ official distribution networks. This business contributed significantly to our revenue since our inception. Between 2016 and the first half of 2022, the Company experienced growth in sales volume and gross profit due to favorable market conditions.
Parallel-import vehicles in the PRC refer to automobiles purchased directly from overseas markets and imported for sale outside of the brand manufacturers’ official distribution networks. Between 2016 and the first half of 2022, the Company experienced growth in sales volume and gross profit due to favorable market conditions.
Note 2, “Summary of Significant Accounting Policies” of the Notes to in Part II, Item 8 of the 2024 Form 10-K describe the significant accounting policies and methods used in the preparation of the Company’s condensed consolidated financial statements.
NOTE 2, “Summary of Significant Accounting Policies” of the Notes to in Part II, Item 8 of this annual report on Form 10-K describe the significant accounting policies and methods used in the preparation of the Company’s consolidated financial statements.
Reverse Stock Split On September 30, 2024, our stockholders approved our fourth amended and restated articles of incorporation, which authorizes a reverse stock split of the issued shares of our common stock, par value $0.0001 per share, at a ratio ranging from 1-for-10 to 1-for-30, as 30 Table of Contents determined at the discretion of our board of directors.
As of the date of this annual report, Cheetah BVI has not commenced operations. 24 Table of Contents Reverse Stock Split On September 30, 2024, our stockholders approved our fourth amended and restated articles of incorporation, which authorizes a reverse stock split of the issued shares of our common stock, par value $0.0001 per share, at a ratio ranging from 1-for-10 to 1-for-30, as determined at the discretion of our board of directors.
For the years ended December 31, 2024 and 2023, the Company did not record any impairment. Recent accounting pronouncements ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures , requires disclosures about significant segment expenses and additional interim disclosure requirements.
For the years ended December 31, 2025 and 2024, the Company did not record any impairment. 37 Table of Contents Recent accounting pronouncements Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures , requires disclosures about significant segment expenses and additional interim disclosure requirements.
Risks and uncertainties related to the Company’s business include, but are not limited to, the following: ● The business shift from parallel-import vehicle sales to logistics and warehousing services may depend on factors from the business environment to operation management and market expansion; ● The government policies on ocean freight business and tariff policy may reduce the market demand for the freight, logistics and warehousing business, and thus negatively affect our business and growth prospects; ● Our logistics and warehousing business depend highly on the limited customers and third-party transportation and labor providers; ● Any adverse change in political relations between the PRC and the U.S., including the ongoing trade conflicts between the U.S. and the PRC, may negatively affect its business; and ● The competition of logistics and warehousing industry dependent on factors such as service quality, speed reliability, and pricing may limit our expanding non-vehicle logistics warehousing revenue, and our success in these areas will depend on our ability to develop and scale an effective salesforce to market these services to international trading companies in the U.S. and the PRC.
Risks and uncertainties related to the Company’s business include, but are not limited to, the following: ● The business shift from parallel-import vehicle sales to logistics and warehousing services may depend on factors from the business environment to operation management and market expansion; ● The government policies on ocean freight business and tariff policy may reduce the market demand for the freight, logistics and warehousing business, and thus negatively affect our business and growth prospects; ● Our logistics and warehousing business depend highly on the limited customers and third-party transportation and labor providers; ● Any adverse change in political relations between the PRC and the U.S., including the ongoing trade conflicts between the U.S. and the PRC, may negatively affect its business; and ● The competition of logistics and warehousing industry dependent on factors such as service quality, speed reliability, and pricing may limit our expanding non-vehicle logistics warehousing revenue, and our success in these areas will depend on our ability to develop and scale an effective salesforce to market these services to international trading companies in the U.S. and the PRC. 25 Table of Contents The Company’s business, financial condition, and results of operations may also be negatively impacted by risks related to natural disasters, extreme weather conditions, health epidemics, and other catastrophic incidents, which could significantly disrupt the Company’s operations.
If these sources are insufficient to satisfy our cash requirements, we may seek to sell additional equity or debt securities or obtain a credit facility. The sale of additional equity or equity-linked securities could result in additional dilution to stockholders.
We may, however, require additional cash resources due to changes in business conditions or other future developments. If these sources are insufficient to satisfy our cash requirements, we may seek to sell additional equity or debt securities or obtain a credit facility. The sale of additional equity or equity-linked securities could result in additional dilution to stockholders.
Leases The Company follows Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) No. 842, Leases (“Topic 842”). The Company leases office space, which is classified as operating leases in accordance with Topic 842.
See NOTE 4 — Loan Receivable. 36 Table of Contents Leases The Company follows Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) No. 842, Leases (“Topic 842”). The Company leases office space, which is classified as operating leases in accordance with Topic 842.
We intend to adopt this standard in our Annual Report on Form 10-K for the year ending December 31, 2025.
We adopted this standard in our Annual Report on Form 10-K for the year ended December 31, 2025.
Net cash provided by operating activities from discontinued operations was $3.7 million in 2024. The decline was primarily attributable to (i) a decrease of $1.5 million in inventory; (ii)a decrease of $3.9 million in accounts receivable; offset by $1.7 million decrease in loans payable.
The decline was primarily attributable to (i) a decrease of $1.5 million in inventory; (ii) a decrease of $3.9 million in accounts receivable; offset by a decrease of $1.7 million in loans payable.
Intangible assets, net The Company recorded intangible assets with the acquisitions of Edward and TWEW during the year ended December 31, 2024. Intangible assets consist of developed technology, customer relationships, and trade names, which are amortized on a straight-line basis or over their respective useful lives using patterns that reflect the economic benefits the assets are expected to realize.
Intangible assets consist of developed technology, customer relationships, and trade names, which are amortized on a straight-line basis or over their respective useful lives using patterns that reflect the economic benefits the assets are expected to realize.
Financing Activities Net cash provided by financing activities from continuing operations was $8.8 million for the year ended December 31, 2024, which consisted of (i) net proceeds from July Offering of approximately $1.1 million, (ii) net proceeds from the May Offering of approximately $7.3 million, (iii) proceeds of $0.6 million from the issuance of shares of common stock in private placements; partially offset by (iv) net repayments of premium finance of approximately $0.3 million. 37 Table of Contents Net cash provided by financing activities from continuing operation of $5.0 million for the year ended December 31, 2023, consisted of (i) proceeds from initial public offering of approximately $3.7 million; (ii) a reduction in subscriptions receivable of $1.2 million; (iii) proceeds from premium finance of $0.2 million and other less significant factors.
Net cash provided by financing activities from continuing operations was $8.8 million for the year ended December 31, 2024, which consisted of (i) net proceeds from the July Offering of approximately $1.1 million, (ii) net proceeds from the May Offering of approximately $7.3 million, (iii) proceeds of $0.6 million from the issuance of shares of common stock in private placements; partially offset by (iv) net repayments of premium finance of approximately $0.3 million.
Our Class A common stock started trading on a post-split basis on October 24, 2024, at which time the Class A common stock was assigned a new CUSIP number (16307X202). Risks and Uncertainties The Company is undergoing a business transformation of our business model.
Our Class A common stock started trading on a post-split basis on October 24, 2024, at which time the Class A common stock was assigned a new CUSIP number (16307X202).
The Company reviews its intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. The Company did not recognize any impairment to intangible assets for the year ended December 31, 2024.
The Company reviews its intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. The Company recognized impairment to intangible assets of $162,775 and nil for the years ended December 31, 2025 and 2024, respectively.
ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average common shares outstanding for the period.
(Loss) Earnings per share The Company computes (loss) earnings per share (“EPS”) in accordance with ASC 260, “Earnings per Share” (“ASC 260”). ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average common shares outstanding for the period.
The determination of discounted cash flows of the reporting units and assets and liabilities within the reporting units requires significant estimates and assumptions. Due to the inherent uncertainty involved in making these estimates, actual results could differ from those estimates.
The determination of discounted cash flows of the reporting units and assets and liabilities within the reporting units requires significant estimates and assumptions. Due to the inherent uncertainty involved in making these estimates, actual results could differ from those estimates. For the year ended December 31, 2025, the Company recorded a goodwill impairment charge of $568,532.
The significant increase was primarily driven by interest earned on short-term loan receivables and certificates of deposit, funded by the net proceeds from our IPO, the May Offering, and the July Offering.
The significant increase was primarily driven by interest earned on short-term loan receivable and certificates of deposit, funded by the net proceeds from the Company’s public offerings closed in May and July 2024.
In addition, the new guidance requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. We generated revenues from the parallel-import vehicle dealership and logistics and warehousing services. Revenue from the parallel-import vehicle dealership business is generated from the sales of parallel-import vehicles to both domestic and overseas parallel-import car dealers.
In addition, the new guidance requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In 2024, the Company generated revenue from the parallel-import vehicle dealership and logistics and warehousing services.
The interest rates for these loans may be subject to change based on the terms of loan agreements. Periodic reviews of the loan portfolio are conducted to assess for impairment, utilizing the expected credit loss model. This approach considers historical credit loss experience, current conditions, and reasonable forecasts in estimating potential credit losses.
The interest rates for these loans may be subject to change based on the terms of loan agreements. Credit Loss Periodic reviews of the loan portfolio are conducted to assess impairment, utilizing the expected credit loss model.
We believe that we will be able to fund current operations and other commitments for at least the next 12 months from operating cash flow and proceeds from the capital infusion which were held in our cash and cash equivalents. We may, however, require additional cash resources due to changes in business conditions or other future developments.
Liquidity and Capital Resources Historically, our primary uses of cash have been to finance working capital needs. We believe that we will be able to fund current operations and other commitments for at least the next 12 months from operating cash flow and proceeds from the capital infusion, which were held in our cash and cash equivalents.
Selling, General, and Administrative Expenses for Discontinued Operations The following table presents selling, general, and administrative (“SGA”) expenses for the discontinued operations: Years Ended December 31, 2024 2023 Amount % SGA Expenses Selling expenses $ 117,819 $ 668,172 $ (550,353) (82.4) % Allowance of credit loss of accounts receivables 1,589,546 — 1,589,546 N/A Forfeited vehicle deposit expense 100,800 — 100,800 N/A Credit Loss on vehicle sale tax receivable 34,885 — 34,885 N/A Total SGA Expenses $ 1,843,050 $ 668,172 $ 1,174,878 175.8 % Total SGA Expenses for the discontinued parallel-import vehicle business increased by approximately $1.2 million, or 175.8%, to $1.8 million in 2024, compared to $0.7 million in 2023.
Selling, General, and Administrative Expenses for Discontinued Operations The following table presents selling, general, and administrative expenses (“SGA Expenses”) for the discontinued operations: For the Year Ended December 31, 2024 SGA Expenses Selling expenses $ 117,819 Allowance of credit loss of accounts receivables 1,589,546 Forfeited vehicle deposit expense 100,800 Credit Loss on vehicle sale tax receivable 34,885 Total SGA Expenses $ 1,843,050 Total SGA Expenses for the discontinued parallel-import vehicle business were approximately $1.8 million for the year ended December 31, 2024. 30 Table of Contents Allowance of credit loss of accounts receivables Total allowance of credit loss of accounts receivable for the discontinued parallel-import vehicle business was $1,589,546 for the year ended December 31, 2024.
Net cash used in financing activities from discontinued operations was $1.7 million for the year ended December 31, 2024, primarily reflecting (i) net repayments of LC financing of $1.0 million; and (ii) net repayments of revolving lines of credit of $0.7 million; Net cash used in financing activities from discontinued operations was $9.6 million for the year ended December 31, 2023, consisted of (i) net repayments of LC financing of $6.1 million; (ii) repayments of inventory financing of $4.2 million; (iii) repayments of dealers financing of $0.4 million; and partially offset by (iv) net proceeds from revolving lines of credit of $0.7 million.
There were no financing activities related to discontinued operations for the years ended December 31, 2025. Net cash used in financing activities from discontinued operations was $1.7 million for the year ended December 31, 2024, primarily reflecting (i) net repayments of LC financing of $1.0 million; and (ii) net repayments of revolving lines of credit of $0.7 million.
As of December 31, 2024, we had current assets of $11.0 million, consisting of cash and cash equivalents of $1.7 million, $6.1 million in loan receivables, $0.4 million of other receivables, $0.3 million in prepaid expenses other current assets from continuing operations, as well as $2.5 million in current assets from discontinued operations, primarily accounts receivable, which had been fully collected as of the date of this report.
As of December 31, 2025, we had current assets of $9.1 million, consisting of cash and cash equivalents of $0.2 million, $7.4 million in loan receivable, $1.2 million of other receivables, $0.2 million in prepaid expenses and other current assets from continuing operations.
Logistics and Warehousing Services Revenues In 2024, our logistics and warehousing revenue came from the two newly acquired businesses, Edward and TWEW, with revenue recognition beginning after their respective acquisition dates.
Logistics and Warehousing Services Revenues In 2025, our logistics and warehousing revenue came from the two acquired businesses, Edward and TWEW.
The following table provides a breakdown of revenues from each entities: For the Years Ended December 31, Change 2024 2023 Amount % USD % USD % Revenues Revenues from Edward $ 316,852 69.5 % $ — — $ 316,852 N/A Revenues from TWEW 138,953 30.5 % — — 138,953 N/A Total revenues $ 455,805 100.0 % $ — — $ 445,805 N/A For the year ended December 31, 2024, we reported revenue of $455,805 from logistics and warehousing services segment, including $316,852, or 69.5% of our total revenue following the acquisition of Edward in February 2024, and $138,953, or 30.5 % of our total revenue, following the acquisition of TWEW in November 2024 (See also Note 8).
The following table provides a breakdown of revenues from each entity: For the Years Ended December 31, Change 2025 2024 Amount % USD % USD % Revenues Revenues from Edward $ 214,810 16.7 % $ 316,852 69.5 % $ (102,042) (32.2) % Revenues from TWEW 1,073,726 83.3 % 138,953 30.5 % 934,773 672.7 % Total revenues $ 1,288,536 100.0 % $ 455,805 100.0 % $ 832,731 182.7 % For the year ended December 31, 2025, we reported revenue of $1,288,536 from logistics and warehousing services segment, including $214,810, or 16.7% of our total revenue from Edward, which we acquired in February 2024, and $1,073,726, or 83.3% of our total revenue, from TWEW, which we acquired in November 2024 (See also NOTE 8). 26 Table of Contents Revenue from Edward decreased by 32.2% to $214,810 for the year ended December 31, 2025, compared to $316,852 for the year 2024.
Share-based compensation The Company has adopted the Plan for the purpose of providing incentives and rewards to eligible participants who contribute to the success of the Company’s operations.
For the years ended December 31, 2025 and 2024, general and administration expenses for the continuing expenses of $3,627,426 and $3,641,713, respectively. Share-based compensation The Company has adopted the Plan for the purpose of providing incentives and rewards to eligible participants who contribute to the success of the Company’s operations.
Interest expense incurred from our continuing operations was $35,951 for the year ended December 31,2024, decreased $5,932 or 14.2%, from $41,883 in 2023, mainly due to decreased credit card interest.
Interest expense incurred from our continuing operations was $33,198 for the year ended December 31, 2025, a decrease of $2,753, or 7.7%, from $35,951 in 2024, mainly due to decreased loan interest expense.
Income Tax (Benefits) Our income tax benefits for continuing operations were $0.2 million for the year ended December 31, 2024, compared with income tax benefits of approximately $0.5 for the same period in 2023.
Income Tax (Benefits) Our income tax provision for continuing operations was $15,916 for the year ended December 31, 2025, compared with income tax benefits of $215,822 for the same period in 2024.
For sales to U.S. domestic parallel-import car dealers, revenue is recognized when a vehicle is delivered, and its title has been transferred to the dealers.
In accordance with ASC 606, the Company recognizes revenue at the point in time when the performance obligation has been satisfied and control of the vehicles has been transferred to the dealers. For sales to U.S. domestic parallel-import vehicle dealers, revenue is recognized when a vehicle is delivered, and its title has been transferred to the dealers.
As of December 31, 2024, our current liabilities, all of which related to continuing operations, totaled approximately $0.9 million, consisting of $0.4 million of operating lease liabilities, $0.2 million of other payables, and $0.2 million of loan payable, including the current portion of long-term borrowings. 36 Table of Contents The following table summarizes our cash flows for the years ended December 31, 2024 and 2023, with continuing operations and discontinued operations presented separately: Years ended December 31, 2024 2023 Net cash provided by operating activities $ 242,220 $ 5,610,225 Cash outflows from operations-continuing operations (3,455,918) (1,646,921) Cash inflows from operations-discontinued operations 3,698,138 7,257,146 Net cash used in investing activities (6,130,932) (672,500) Cash outflows from operations-continuing operations (6,130,932) (672,500) Net cash provided by (used in) financing activities 7,106,676 (4,563,108) Cash inflows from operations-continuing operations 8,799,952 5,055,336 Cash outflows from operations-discontinued operations (1,693,276) (9,618,444) Net increase in cash $ 1,217,964 $ 374,617 Operating Activities Net cash used in operating activities from continuing operations was $3.5 million for the year ended December 31, 2024.
The following table summarizes our cash flows for the years ended December 31, 2025 and 2024, with continuing operations and discontinued operations presented separately: Years ended December 31, 2025 2024 Net cash provided by (used in) operating activities $ (2,075) $ 242,220 Cash outflows from operations-continuing operations (2,489,676) (3,455,918) Cash inflows from operations-discontinued operations 2,487,601 3,698,138 Net cash used in investing activities (1,341,816) (6,130,932) Cash outflows from operations-continuing operations (1,341,816) (6,130,932) Net cash provided by (used in) financing activities (73,854) 7,106,676 Cash inflows (outflows) from operations-continuing operations (73,854) 8,799,952 Cash outflows from operations-discontinued operations — (1,693,276) Net increase (decrease) in cash $ (1,417,745) $ 1,217,964 31 Table of Contents Operating Activities Net cash used in operating activities from continuing operations was $2.5 million for the year ended December 31, 2025.
The Company and its U.S. operating subsidiaries are subject to the U.S. tax laws. The Company elected to file income taxes as a corporation instead of an LLC for the tax years ended December 31, 2020 through December 31, 2021.
The Company and its U.S. operating subsidiaries are subject to U.S. federal and state income tax laws. Prior to the corporate conversion in 2022, the Company was organized as a limited liability company (“LLC”) and elected to be treated as a corporation for U.S. federal income tax purposes for the tax years ended December 31, 2020 and 2021.
We are currently evaluating the potential impact of adopting this standard on our disclosures. Accounting Standards Update (ASU) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , establishes incremental disaggregation of income tax disclosures pertaining to the effective tax rate reconciliation and income taxes paid.
The adoption did not have a material impact on the Company’s consolidated financial statements. ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , establishes incremental disaggregation of income tax disclosures pertaining to the effective tax rate reconciliation and income taxes paid.
See Note 11 for more details. 33 Table of Contents Other Income (Expenses), net Years Ended December 31, 2024 2023 Amount % Interest income $ 320,472 $ 9,938 $ 310,534 3,124.7 % Interest expenses: Loan Interest expense (29,462) (31,197) 1,735 (5.6) % Credit Card Interest (694) (4,713) 4,019 (85.3) % Interest expense on Tax (3) — (3) N/A Premium Finance Interest (5,792) (5,973) 181 (3.0) % Total Interest expenses (35,951) (41,883) 5,932 (14.2) % Other income 8,009 21,655 (13,646) (63.0) % Total other income(expense), net $ 292,530 $ (10,290) $ 302,820 2,942.9 % Interest income from continuing operations was $320,472 for the year ended December 31, 2024, compared to $9,938 for the year ended December 31, 2023, representing an increase of $310,534, or 3,124.7%.
See NOTE 11 – Stock Based Compensation for more details. 28 Table of Contents Other Income (Expenses), net Years Ended December 31, 2025 2024 Amount % Interest income $ 924,224 $ 320,472 $ 603,752 188.4 % Interest expenses: Loan Interest expense (26,436) (29,462) (3,026) (10.3) % Credit Card Interest (847) (694) 150 21.5 % Interest expense on Tax — (3) 3 (100.0) % Premium Finance Interest (5,915) (5,792) 123 2.1 % Total Interest expenses (33,198) (35,951) (2,753) (7.7) % Other income, net 54,763 8,009 46,754 583.8 % Total other income(expense), net $ 945,789 $ 292,530 $ 653,259 223.3 % Interest income from continuing operations was $924,224 for the year ended December 31, 2025, compared to $320,472 for the year ended December 31, 2024, representing an increase of $603,752, or 188.4%.
The following discussion provides an overview of the financial impact of discontinued operations and related expense items. 34 Table of Contents Financial Impact of Discontinued Operations The following table summarizes the financial results of our discontinued operations for the years ended December 31, 2024 and 2023: Years Ended December 31, Change 2024 2023 Amount % Revenue U.S. domestic market $ 200,297 $ 8,160,395 $ (7,960,098) (97.5) % Overseas market 1,430,951 30,155,579 (28,724,628) (95.3) % Total Revenue $ 1,631,248 $ 38,315,974 $ (36,684,726) (95.7) % Cost of Revenue Cost of vehicle $ 1,515,270 $ 32,183,676 $ (30,668,406) (95.3) % Fulfilment expense 140,798 1,885,382 (1,744,584) (92.5) % Total Cost of Revenue $ 1,656,068 $ 34,069,058 $ (32,412,990) (95.0) % Gross (loss) profit $ (24,820) $ 4,246,916 $ (4,271,736) (100.6) % Revenue from discontinued operations was $1.6 million for the year ended December 31, 2024, compared to $38.3 million for the year ended December 31, 2023, representing a decrease of $36.7 million, or 95.7%.
The following discussion provides an overview of the financial impact of discontinued operations and related expense items. 29 Table of Contents Financial Impact of Discontinued Operations The following table summarizes the financial results of our discontinued operations for the year ended December 31, 2024: For the Year Ended December 31, 2024 Revenue U.S. domestic market $ 200,297 Overseas market 1,430,951 Total Revenue $ 1,631,248 Cost of Revenue Cost of vehicle $ 1,515,270 Fulfilment expense 140,798 Total Cost of Revenue $ 1,656,068 Gross (loss) profit $ (24,820) Revenue from discontinued operations was $1.6 million for the year ended December 31, 2024 from the parallel-vehicle business.
Interest Expenses The table below presents interest expenses for the years ended December 31, 2024 and 2023: December 31, December 31, 2024 2023 Interest Expenses Inventory Financing $ — $ 112,769 LC Financing 23,123 925,426 Finance Deal charges — 3,975 Line of Credit 65,665 155,245 Total interest expenses $ 88,788 $ 1,197,415 Total interest expenses for the discontinued operations decreased significantly to $ 88,788 for the year ended December 31, 2024, compared to $1.2 million in 2023.
Interest Expenses The table below presents interest expenses for the year ended December 31, 2024: December 31, 2024 Interest Expenses LC Financing 23,123 Line of Credit 65,665 Total interest expenses $ 88,788 Total interest expenses for the discontinued operations were $88,788 for the year ended December 31, 2024.
For the year ended December 31, 2023, net cash used in investing activities was $0.7 million in short-term loans lent to third parties. There were no investing activities related to discontinued operations for the years ended December 31, 2024 and 2023.
There were no investing activities related to discontinued operations for the years ended December 31, 2025 and 2024.
In 2024, the Company expanded its operations and reported two operating segments: the parallel-import vehicle business and logistics and warehousing services. However, following the discontinuation of the parallel-import vehicles business, as of December 31, 2024, the Company transitioned back to a single reportable segment, now focused exclusively on logistics and warehousing services.
In 2024, the Company expanded its operations and reported two operating segments: the parallel-import vehicle business and logistics and warehousing services.
As market conditions continued to deteriorate and sales activity in the parallel-import vehicle segment ceased, on March 3, 2025, our board of directors approved the discontinuation of our parallel-import vehicle business. In accordance with ASC 205-20, Presentation of Financial Statements – Discontinued Operations, we determined that the parallel-import vehicle segment met the conditions for reporting as a discontinued operation.
On March 3, 2025, the Company’s board of directors approved the discontinuation of the Company’s parallel-import vehicle business. In accordance with ASC 205-20, Presentation of Financial Statements – Discontinued Operations, all financial results associated with this business have been reclassified as discontinued operations in the accompanying consolidated financial statements for all periods presented.
Share-based compensation expenses Years Ended December 31, 2024 2023 Amount % Share-based compensation expenses $ 277,345 $ — $ 277,345 N/A Share-based compensation expenses were $0.3 million and nil for the years ended December 31, 2024 and 2023, respectively.
Share-based compensation expenses Years Ended December 31, 2025 2024 Amount % Share-based compensation expenses $ 387,618 $ 277,345 $ 110,273 39.8 % Share-based compensation expenses were $387,618 and $277,345 for the years ended December 31, 2025 and 2024, respectively, representing an increase of $110,273, or 39.8%.
Net cash used in operating activities from continuing operations was $1.6 million for the year ended December 31, 2023. This was primarily attributable to (i)a net loss of $1.7 million; (ii) an increase in amortization of operating lease right-of-use assets of $0.1 million; offset by (iii) a decrease in operating lease liabilities of $0.2 million.
The negative cash flow was primarily due to (i) a net loss of $3.6 million during the year ended December 31, 2025, (ii) an increase of $0.8 million in other receivables, and (iii) a decrease of $0.3 million in operating lease liabilities, partially offset by (iv) an increase of $0.7 million in allowance of impairment loss of goodwill and intangible assets, (v) an increase of $0.5 million in amortization of operating lease right-of-use assets, (vi) $0.4 million in share-based compensation expenses; and (vii) an increase of $0.4 million in other payables and other current liabilities.
We purchase automobiles from the U.S. market through our team of professional purchasing agents, and mainly resells them to parallel-import car dealers in the U.S. and the PRC. In accordance with ASC 606, the Company recognizes revenue at the point in time when the performance obligation has been satisfied and control of the vehicles has been transferred to the dealers.
Revenue from the parallel-import vehicle dealership business is generated from the sales of parallel-import vehicles to both domestic and overseas parallel-import car dealers. It purchases automobiles from the U.S. market through its team of professional purchasing agents, and mainly resells them to parallel-import vehicle dealers in the U.S. and the PRC.
(See Note 5 – Discontinued Operations for further details.) Loan receivable The Company’s loans receivable, which consist of loans to third parties, are recognized at the point of loan disbursement, initially measured at fair value, primarily reflecting the disbursed amount and associated transaction costs.
However, following the discontinuation of the parallel-import vehicles business, as of December 31, 2025, the Company transitioned back to a single reportable segment, now focused exclusively on logistics and warehousing services. 35 Table of Contents Loan receivable The Company’s loan receivable, which consist of loans to third parties, are recognized at the point of loan disbursement, initially measured at fair value, primarily reflecting the disbursed amount and associated transaction costs.
As of December 31, 2024, the Company’s consolidated income tax returns for the tax years ended December 31, 2020 through December 31, 2023 remained open for statutory examination by U.S. tax authorities. (Loss) Earnings per share The Company computes (loss) earnings per share (“EPS”) in accordance with ASC 260, “Earnings per Share” (“ASC 260”).
As of December 31, 2025, the Company’s consolidated U.S. federal income tax returns for the tax years ended December 31, 2021 through December 31, 2024 remained open to examination by the Internal Revenue Service and applicable state tax authorities.
This standard is effective for fiscal years beginning after December 15, 2024, and requires prospective application with the option to apply it 43 Table of Contents retrospectively. We intend to adopt this standard in our Annual Report on Form 10-K for the year ending December 31, 2025.
This standard is effective for fiscal years beginning after December 15, 2024, and requires prospective application with the option to apply it retrospectively. The Company adopted ASU 2023-09 beginning January 1, 2025. The adoption did not have a material impact on the Company’s consolidated financial statements.
The Company believes that the carrying amount of long-term loans approximated fair value as of December 31, 2024 and 2023 based on the terms of the borrowings and current market rates as the rates of the borrowings are reflective of the current market rates.
The Company believes that the carrying amount of long-term loans approximated fair value as of December 31, 2025 and 2024 reflected amortized cost net of an allowance for credit losses, based on expected credit loss analyses that consider borrower-specific risks, current conditions, and reasonable and supportable forward-looking information.
Net cash provided by operating activities from discontinued operations was $7.2 million for the year ended December 31, 2023. This was primarily attributable to (i) a net income of $1.8 million; (ii) a collection of $0.6 million in accounts receivable, a $4.5 million decrease in inventory, $0.5 million decrease in other receivables, and other less significant factors.
Net cash provided by operating activities from discontinued operations was $2.5 million in 2025, primarily due to the collection of $2.5 million in accounts receivable resulting from vehicle sales. Net cash provided by operating activities from discontinued operations was $3.7 million in 2024.
The Company estimates expected credit losses based on a combination of historical loss experience, customer creditworthiness, current economic conditions, and reasonable and supportable forward-looking information. The allowance for credit losses is updated at each reporting period to reflect changes in credit risk.
The Company estimates expected credit losses on its loan receivable based on an evaluation of the borrower’s financial condition and operating performance, the contractual terms and remaining maturity of the loan, historical credit loss experience, current economic conditions, and reasonable and supportable forward-looking information.
The following table provides a summary of our consolidated results of operations for the years ended December 31, 2024 and 2023, highlighting the financial impact of both continuing and discontinued operations: 31 Table of Contents Years Ended December 31, Change 2024 2023 Amount Revenue $ 455,805 $ — $ 455,805 Cost of Revenue 277,293 — 277,293 Gross Profit 178,512 — 178,512 Total operation expenses 3,919,058 2,190,513 1,728,545 Total other income (expense) 292,530 (10,290) 302,820 (Loss) from continuing operations before tax provision (3,448,016) (2,200,803) (1,247,213) Income tax (benefits) (215,822) (488,918) (273,096) (Loss) from continuing operations (3,232,194) (1,711,885) (1,520,309) (Loss) income from discontinued operations, net of tax (1,956,658) 1,845,755 (3,802,413) Net (Loss) income $ (5,188,852) $ 133,870 $ (5,322,722) Our total revenue from continuing operations was $455,805 in 2024, reflecting our transition into the logistics and warehousing business.
The following table provides a summary of our consolidated results of operations for the years ended December 31, 2025 and 2024, highlighting the financial impact of both continuing and discontinued operations: Years Ended December 31, Change 2025 2024 Amount % Revenue $ 1,288,536 $ 455,805 $ 832,731 182.7 % Cost of Revenue 1,121,761 277,293 844,468 304.5 % Gross Profit 166,775 178,512 (11,737) (6.6) % General and administration expenses 3,627,426 3,641,713 (14,287) (0.4) % Impairment loss expenses 731,307 — 731,307 N/A Share-based compensation expenses 387,618 277,345 110,273 39.8 % Interest income, net 891,026 284,521 606,505 213.2 % Other income, net 54,763 8,009 46,754 583.8 % (Loss) from continuing operations before tax provision (3,633,787) (3,448,016) (185,771) 5.4 % Income tax (benefits) 15,916 (215,822) 231,738 (107.4) % (Loss) from continuing operations (3,649,703) (3,232,194) (417,509) 12.9 % (Loss) income from discontinued operations, net of tax — (1,956,658) 1,956,658 (100.0) % Net (Loss) income $ (3,649,703) $ (5,188,852) $ 1,539,149 (29.7) % Our total revenue from continuing operations was $1,288,536 in 2025, reflecting our transition into the logistics and warehousing business.
The total number of shares granted by the compensation committee of our board of directors on September 30, 2024 were 150,000, including 118,750 shares of Class A common stock and 31,250 shares of Class B common stock. Share-based compensation expenses of $277,345 were recognized during the year ended December 31, 2024.
For the year ended December 31, 2024, share-based compensation expenses were $277,345, consisting of $261,666 from (i) the 150,000 shares granted and vested immediately on September 30, 2024, and (ii) $15,679 related to the employee incentive plan shares granted on September 30, 2024.
Total selling expenses for the discontinued parallel-import vehicle business were $117,819 and $668,172 for years ended December 31, 2024 and 2023, respectively. The Company’s general and administrative expenses primarily include employee salaries and benefits, depreciation, office lease expenses, travelling and entertainment expenses, legal and consulting fees, insurance and other miscellaneous administrative expenses.
No provisions for returns or sales incentives are included, as historical experience indicates no material rights of return or refunds. General and Administration Expenses The Company’s general and administrative expenses primarily include employee salaries and benefits, depreciation, office lease expenses, travelling and entertainment expenses, legal and consulting fees, insurance and other miscellaneous administrative expenses.
As of December 31, 2024 and 2023, there no allowance for credit losses on accounts receivable from continuing operations were recorded.
As of December 31, 2025, no allowance for credit losses were recorded related to its loan receivable. Intangible assets, net The Company recorded intangible assets with the acquisitions of Edward and TWEW during the year ended December 31, 2024.