XML 22 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets    
Cash $ 4,793,555 $ 1,144,737
Accounts receivable 7,720,366 7,916,288
Due from a director 122,749
Due from a shareholder 10,839
Prepayments and other current assets 14,246 1,802,383
Total current assets 12,539,006 10,986,157
Non-current assets    
Operating lease right-of-use assets 36,923
Deferred initial public offering (“IPO”) costs 50,000
Total assets 12,575,929 11,036,157
Current liabilities    
Accounts payable 11,396,908 9,266,249
Income tax payable 393,037 165,902
Operating lease liabilities, current 36,190
Accrued expenses and other current liabilities 134,917 253,973
Total current liabilities 11,961,052 9,686,124
Non-current liabilities    
Operating lease liabilities, non-current 733
Total liabilities 11,961,785 9,686,124
Shareholders’ equity    
Ordinary shares, no par value, unlimited number of ordinary shares authorized, 12,687,500 and 11,250,000 ordinary shares issued and outstanding as of December 31, 2024 and 2023, respectively* [1] 4,240,828 1
(Accumulated losses) Retained earnings (3,626,684) 1,350,032
Total shareholders’ equity 614,144 1,350,033
Total liabilities and shareholders’ equity $ 12,575,929 $ 11,036,157
[1] Shares and per share data are presented on a retroactive basis to reflect the nominal share issuance and share split.