Biggest changeSelected Condensed Consolidated Balance Sheets Data December 31, 2023 Parent Subsidiaries VIE and Its Subsidiaries Elimination Total Cash and cash equivalents $ 150,071 $ 1,955,061 $ 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 2,620,102 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 - - (7,948,307 ) - Total Assets $ 19,239,682 $ 4,310,649 $ 14,571,038 $ (13,704,726 ) $ 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 - 6,884,124 564,652 (7,448,776 ) - Total Liabilities - 6,887,513 3,939,736 (7,448,776 ) 3,378,473 Total Shareholders’ Equity (Deficit) 19,239,682 (2,576,864 ) 10,631,302 (6,255,950 ) 21,038,170 Total Liabilities and Shareholders’ Equity $ 19,239,682 $ 4,310,649 $ 14,571,038 $ (13,704,726 ) $ 24,416,643 4 December 31, 2022 Parent Subsidiaries VIE and Its Subsidiaries Elimination Total Cash and cash equivalents $ 4,110,216 $ 2,909,858 $ 4,500,379 $ - $ 11,520,453 Accounts receivable - - 6,772,988 - 6,772,988 Total current assets 4,110,216 5,291,289 13,302,655 - 22,704,160 Investment in subsidiaries, VIE and VIE’s subsidiaries 16,906,213 - - (16,906,213 ) - Property and equipment, net - 779,230 3,111,717 - 3,890,947 Total non-current assets 16,906,213 928,072 14,982,113 (16,906,213 ) 15,910,185 Amount due from the Company and its subsidiaries 9,423,617 - - (9,423,617 ) - Total Assets $ 30,440,046 $ 6,219,361 $ 28,284,768 $ (26,329,830 ) $ 38,614,345 Total current liabilities $ - $ 3,816 $ 4,161,219 $ - $ 4,165,035 Total non-current liabilities - - 1,430,045 - 1,430,045 Amounts due to the Company and its subsidiaries - 8,193,902 762,962 (8,956,864 ) - Total Liabilities - 8,197,718 6,354,226 (8,956,864 ) 5,595,080 Total Shareholders’ Equity (Deficit) 30,440,046 (1,978,357 ) 21,930,542 (17,372,966 ) 33,019,265 Total Liabilities and Shareholders’ Equity $ 30,440,046 $ 6,219,361 $ 28,284,768 $ (26,329,830 ) $ 38,614,345 Selected Condensed Consolidated Statements of Operations Data For the year ended December 31, 2023 Parent Subsidiaries VIE and its Subsidiaries Elimination Total Revenues $ - $ - $ 19,433,945 $ - $ 19,433,945 Share of loss of subsidiaries, VIE and VIE’s subsidiaries $ (11,440,721 ) $ - $ - $ 11,440,721 $ - Net loss $ (11,335,911 ) $ (631,262 ) $ (10,780,772 ) $ 11,440,706 $ (11,307,239 ) For the year ended December 31, 2022 Parent Subsidiaries VIE and its Subsidiaries Elimination Total Revenues $ - $ - $ 14,151,516 $ - $ 14,151,516 Share of loss of subsidiaries, VIE and VIE’s subsidiaries $ (2,919,423 ) $ - $ - $ 2,919,423 $ - Net loss $ (2,940,891 ) $ (1,373,555 ) $ (1,427,296 ) $ 2,919,423 $ (2,822,319 ) For the year ended December 31, 2021 Parent Subsidiaries VIE and its Subsidiaries Elimination Total Revenues $ - $ 200,001 $ 16,096,769 $ - $ 16,296,770 Share of income of subsidiaries, VIE and VIE’s subsidiaries $ 266,775 $ - $ - $ (266,775 ) $ - Net income (loss) $ 238,665 $ (572,063 ) $ 838,838 $ (266,775 ) $ 238,665 5 Selected Condensed Consolidated Cash Flows Data For the year ended December 31, 2023 Parent Subsidiaries VIE and its Subsidiaries Elimination Total Net cash provided by (used in) operating activities $ (193,778 ) $ (2,351,918 ) $ 1,124,613 $ 1,475,312 $ 54,229 Net cash used in 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 VIE and its Subsidiaries Elimination Total Net cash provided by (used in) operating activities $ 139,309 $ (1,198,586 ) $ 397,537 $ - $ (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 For the year ended December 31, 2021 Parent Subsidiaries VIE and its Subsidiaries Elimination Total Net cash provided by (used in) operating activities $ 3,737 $ (823,321 ) $ 3,681,432 $ - $ 2,861,848 Net cash used in investing activities $ (3,400,000 ) $ (820,982 ) $ (3,196,302 ) $ 3,400,000 $ (4,017,284 ) Net cash provided by financing activities $ - $ 3,400,000 $ - $ (3,400,000 ) $ - A. [Reserved] B.
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.