[1]	Other general and administrative expenses included legal and professional fees, insurance, rental expenses, bank and credit cards charges, travelling expenses, and office expenses and etc..

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	6 Months Ended
	Jun. 30, 2026	Jun. 30, 2025
Cash Flows from Operating Activities:
Net loss	$ (1,299,161)	$ (23,049)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
Depreciation	127,586	102,797
Unpaid director’s remuneration		60,000
Stock-based compensation	1,536,000
Interest income from convertible note	(547,945)
Gain on disposal of club memberships	(2,502)
Changes in operating assets and liabilities:
Accounts receivable	(23,278)	(3,203)
Prepaid expenses	495,905	(490,560)
Other current assets	18,760	(19,486)
Inventories	3,054	18,012
Deferred tax assets	20,932	95,059
Accounts payable, other payables and accrued liabilities	(276,665)	(64,846)
Contract liabilities - deferred revenue	44,979	(7,840)
Deferred tax liabilities	(5,861)	(4,248)
Net Cash Provided by (Used in) Operating Activities	91,804	(337,364)
Cash Flows from Investing Activities:
Receipt of short-term investment		6,778
Investment in convertible note	(20,000,000)
Purchase of property and equipment	(33,040)	(330,816)
Advances for property		(124,702)
Net Cash Used in Investing Activities	(20,033,040)	(448,740)
Cash Flows from Financing Activities:
Proceeds from issue of common stocks and pre-funded warrants	8,073,933	10,654,093
Proceeds from exercise of pre-funded warrants, common A warrants and placing agent warrants	5,615,990
Proceeds from related party loan	30,946	55,485
Repayments to related party loan	(247,544)	(2,391,645)
Repayments of bank and other borrowings		(192,378)
Deferred offering costs		(171,180)
Net Cash Provided by (Used in) Financing Activities	13,473,325	7,954,375
Net change in cash and cash equivalents	(6,467,911)	7,168,271
Cash and cash equivalents, beginning of period	28,668,169	457,142
Cash and cash equivalents, end of period	22,200,258	7,625,413
Supplemental cash flow information:
Cash paid for interest		4,491
Cash paid for taxes
Supplemental non-cash financing activity:
Prepaid offering costs net off with additional paid-in capital		582,679
Stock-based compensation by issuance of restricted shares	1,536,000
Initial recognition of lease obligations related to right-of-use assets		$ 18,076

Condensed Consolidated Balance Sheets - USD ($)	Jun. 30, 2026	Dec. 31, 2025
Current assets
Cash and cash equivalents	$ 22,200,258	$ 28,668,169
Accounts receivable, net	68,029	44,751
Investment in convertible note	20,547,945
Inventories, net	31,361	34,415
Prepaid expenses	203,770	314,602
Other current assets	1,364	20,124
Total current assets	43,052,727	29,082,061
Non-current assets
Property and equipment, net	3,842,885	3,937,431
Operating lease right-of-use assets	803,421	933,778
Deferred tax assets	288,315	309,247
Prepaid expenses	106,250	488,821
Total non-current assets	5,040,871	5,669,277
Total Assets	48,093,598	34,751,338
Current liabilities
Accounts payable, other payables and accrued liabilities	412,262	688,927
Contract liabilities - deferred revenue	190,959	145,980
Due to related parties		216,598
Operating lease liabilities	218,343	242,256
Total current liabilities	821,564	1,293,761
Non-current liabilities
Operating lease liabilities - non-current	585,078	691,522
Deferred tax liabilities	44,936	50,797
Total non-current liabilities	630,014	742,319
Total Liabilities	1,451,578	2,036,080
Commitments and contingencies (Note 15)
Stockholders’ Equity
Preferred stock: 50,000,000 shares authorized; $0.001 par value, 20,000,000 shares of series A preferred stock designated; 10,000,000 shares issued and outstanding as of June 30, 2026 and December 31, 2025	10,000	10,000
Common stock: 450,000,000 shares authorized; $0.001 par value, 26,943,582 and 15,268,515 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively	26,944	15,269
Additional paid-in capital	52,603,507	37,389,259
Accumulated deficit	(5,998,431)	(4,699,270)
Total Stockholder’s Equity	46,642,020	32,715,258
Total Liabilities and Stockholder’s Equity	$ 48,093,598	$ 34,751,338