Income Taxes Expenses (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Income Taxes Expenses |
|
| Schedule of income (loss) before income taxes |
| | | | | | | | | For the years ended December 31, | | | 2023 | | 2024 | | 2025 | | | US$ | | US$ | | US$ | PRC | | (1,557,411) | | (983,763) | | 181,485 | HK | | 1,720,901 | | 4,417,801 | | (1,405,910) | US | | (651,647) | | (2,950,451) | | (307,432) | Cayman | | (2,086,947) | | (411,022) | | 1,456,529 | Total | | (2,575,104) | | 72,565 | | (75,328) |
|
| Schedule of group's deferred tax assets |
| | | | | | | | | As of December 31, | | | 2023 | | 2024 | | 2025 | | | US$ | | US$ | | US$ | Deferred tax assets: | | | | | | | Net operating loss carry-forward | | 28,450,558 | | 29,352,277 | | 30,577,279 | Accrued expenses | | 255,809 | | 515,210 | | 109,816 | Advertising fees | | 16,846,785 | | 16,187,234 | | 16,179,063 | Deferred subsidies and revenue | | 62,009 | | 289,263 | | 289,712 | Provision for doubtful accounts | | 347,903 | | 478,170 | | 566,200 | Depreciation difference of property, plant and equipment | | 514,635 | | 504,667 | | 494,698 | Impairment loss | | 155,953 | | 153,436 | | 153,546 | Total deferred tax assets | | 46,633,652 | | 47,480,257 | | 48,370,314 | Valuation allowance on deferred tax assets | | (46,633,652) | | (47,480,257) | | (48,370,314) | Net deferred tax assets | | — | | — | | — |
|
| Schedule of changes in valuation allowance |
| | | | | | | | | For the years ended December 31, | | | 2023 | | 2024 | | 2025 | | | US$ | | US$ | | US$ | Balance at the beginning of the year | | 40,330,804 | | 46,633,652 | | 47,480,257 | Movement | | 6,305,253 | | 1,233,292 | | 1,123,504 | Tax loss carry forwards expired | | (2,405) | | (386,687) | | (233,447) | Balance at the end of the year | | 46,633,652 | | 47,480,257 | | 48,370,314 |
|
| Schedule of reconciliations of differences between PRC statutory income tax rate and the Group's effective income tax rate |
| | | | | | | | For the years ended December 31, | | | | 2023 | | 2024 | | Statutory income tax rate | | 25 | % | 25 | % | Valuation allowance | | (96) | % | 2,508 | % | Additional tax deduction | | 47 | % | (1,099) | % | Effect of different tax rate of subsidiary operation in other jurisdiction | | (12) | % | (1,401) | % | Non-Deductible expense | | 36 | % | (21) | % | Effective tax rate | | — | | 12 | % |
| | | | | | | | For the years ended December 31, | | | | 2025 | | | | US$ | | % | | Income tax expense at PRC statutory rate | | (18,832) | | 25 | % | Foreign Tax Effects | | | | | | Cayman Islands | | | | | | Statutory tax rate difference between PRC and other jurisdiction | | (364,132) | | 484 | % | Hong Kong | | | | | | Statutory tax rate difference between PRC and other jurisdiction | | (7,070) | | 9 | % | Non-taxable income | | (126,572) | | 168 | % | USA | | | | | | Statutory tax rate difference between PRC and other jurisdiction | | 5,187 | | (7) | % | Valuation allowance | | 846,506 | | (1,124) | % | Additional tax deduction | | (679,494) | | 902 | % | Non-Deductible expense | | 347,258 | | (461) | % | Income tax expense | | 2,851 | | (4) | % |
|