XML 45 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of Operating Leases Cost

The table below reconciles the fixed component of the undiscounted cash flows for each of the first five years and the total remaining years to the operating lease liabilities recorded in the statements of financial position as of December 31, 2024:

 

    Flywheel     Flywheel     Flywheel     Flywheel  
    February 2023     March 2024     June 2024     August 2024  
Initial lease term   to March 2025     to June 2025     to May 2025     to July 2025  
                         
Initial recognition of operating lease right-of-use assets   $ 28,652     $ 123,107     $ 52,434     $ 73,175  
Weighted-average remaining lease term at December 31, 2024     0.17       0.5       0.42       0.58  
Weighted-average discount rate at December 31, 2024     3.20 %     3.20 %     3.33 %     3.33 %
Schedule of Operating Lease Liabilities

The future minimum lease payment schedule for all operating leases as of December 31, 2024, is as disclosed below. 

 

For the Year Ending December 31,   Amount  
       
2025   $ 115,652  
2026     -  
2027     -  
2028 and thereafter     -  
Total minimum lease payments     115,652  
Less: effect of discounting     (1,112 )
Present value of the future minimum lease payment     114,540  
Less: operating lease liabilities-current     (114,540 )
Total operating lease liabilities-non-current   $ -