v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss $ (2,665,869) $ (3,040,364)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 822,318 545,549
Amortization 39,828  
Gain on disposal of fixed asset (8,920)
RRF loan forgiveness (700,454)
Changes in assets and liabilities:    
Accounts Receivable (84,110)
Inventories (53,614) (12,124)
Other assets 896,567 (1,252,669)
Accounts payable and accrued expenses 198,979 (33,915)
Due to related party 708,534 (148,544)
Other payables 1,012,591 59,785
Net cash provided by (used in) operating activities 875,224 (4,591,656)
Cash flows from investing activities:    
Purchases of property and equipment (761,527) (1,471,151)
Acquisition of LV entities (1,800,000)  
Net cash used in investing activities (2,561,527) (1,471,151)
Cash flows from financing activities:    
Advance from line of credit 700,000
Proceeds from borrowings for acquisition of LV entities 900,000
Proceeds from borrowings 1,230,980 812,000
Repayments on bank notes payables (433,799) (715,892)
Proceeds from loan payable to financial institutions 595,400
Repayment of loan payable to financial institutions (499,957) (61,161)
Proceeds from sale of common shares 267,789 56,000
Net cash provided by financing activities 1,465,013 1,386,347
Net decrease in cash (221,290) (4,676,460)
Cash – beginning of period 1,462,326 6,138,786
Cash – end of period 1,241,036 1,462,326
Supplemental disclosures of non-cash financing activities:    
Note payable to related party – acquisition of LV entities (seller carry) 600,000
Convertible notes to related party 1,200,000
Cash paid during the years for:    
Interest 443,487 218,153
Income taxes $ 34,237 $ 48,647

Source