XML 111 R4.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Operations and Other Comprehensive Income - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenues:    
Total Revenue $ 286,110 $ 200,562
Cost of revenues    
Total Cost of revenue (122,813) (77,769)
Gross profit 163,297 122,793
Operating expenses    
General and administrative expenses (1,129,191) (736,391)
Impairment of convertible note receivable – related party, and investment in associate, related party (366,192)
Total operating expenses (1,495,383) (736,391)
Other income (expense)    
Other income 78,013 999,966
Interest expense (18,131)
Unrealized gain (loss) on related party transactions (49,571) 13,853
Loss on equity method investment, related party (14,744) (53,199)
Total Other Income (4,433) 960,620
Loss before provision for income taxes (1,336,519) 347,022
Provision for income taxes (175,173)
Net loss (1,336,519) 171,849
Less: Net income attributable to the non-controlling interests 319 722
Net loss attributable to common shareholders (1,336,838) 171,127
Other Comprehensive Income, Net of Tax:    
Foreign currency translation adjustments 86,818 58,843
Total Other Comprehensive Income, Net of Tax: 86,818 58,843
Comprehensive Loss $ (1,250,020) 229,970
Common Stock [Member]    
Other income (expense)    
Net loss  
(Loss) earnings per common share    
Net loss per common share - basic $ (0.09) $ 0.06
Net loss per common share - diluted $ (0.09) $ 0.06
Weighted average number of common shares outstanding    
Weighted average number of shares of common stock outstanding - basic 14,797,956 10,000
Weighted average number of shares of common stock outstanding - diluted 14,797,956 10,000
Common Stock [Member] | Common Class A [Member]    
Other income (expense)    
Net loss  
(Loss) earnings per common share    
Net loss per common share - basic $ (0.09) $ 0.06
Net loss per common share - diluted $ (0.09) $ 0.06
Weighted average number of common shares outstanding    
Weighted average number of shares of common stock outstanding - basic 41,648 473,750
Weighted average number of shares of common stock outstanding - diluted 41,648 473,750
Common Stock [Member] | Common Class B [Member]    
Other income (expense)    
Net loss  
(Loss) earnings per common share    
Net loss per common share - basic $ (0.09) $ 0.06
Net loss per common share - diluted $ (0.09) $ 0.06
Weighted average number of common shares outstanding    
Weighted average number of shares of common stock outstanding - basic 189,560 2,156,250
Weighted average number of shares of common stock outstanding - diluted 189,560 2,156,250
Membership [Member]    
Revenues:    
Total Revenue $ 12,583
Cost of revenues    
Total Cost of revenue (11,868)
Non Membership [Member]    
Revenues:    
Total Revenue 286,110 187,979
Cost of revenues    
Total Cost of revenue $ (122,813) $ (65,901)