XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity - USD ($)
Ordinary shares
Class A
Ordinary shares
Class B
Ordinary shares
Deferred share-based compensation
Retained earnings
Accumulated losses
Class A
[1]
Class B
[1]
Total
Balance at Dec. 31, 2022 $ 1   $ 413,912       $ 413,913
Balance (in Shares) at Dec. 31, 2022 11,250,000              
Net income for the period   893,495       893,495
Balance at Jun. 30, 2023 $ 1   1,307,407       1,307,408
Balance (in Shares) at Jun. 30, 2023 11,250,000              
Balance at Dec. 31, 2023 $ 1   1,350,032       1,350,033
Balance (in Shares) at Dec. 31, 2023 11,250,000              
Net income for the period   320,444       320,444
Balance at Jun. 30, 2024 $ 1   $ 1,670,476       1,670,477
Balance (in Shares) at Jun. 30, 2024 11,250,000 11,250,000            
Balance at Dec. 31, 2024 $ 4,240,827 $ 1     $ (3,626,684)     $ 614,144
Balance (in Shares) at Dec. 31, 2024 1,437,500 11,250,000 11,250,000       1,437,500 11,250,000 12,687,500
Issuance of ordinary shares under 2024 equity incentive plan $ 4,815,100   (4,815,100)      
Issuance of ordinary shares under 2024 equity incentive plan (in Shares) 1,000,000              
Share-based compensation   454,341       454,341
Issuance of ordinary shares pursuant to offering, net of offering cost $ 6,143,467         6,143,467
Issuance of ordinary shares pursuant to IPO, net of offering cost (in Shares) 23,800,000              
Net income for the period     1,209,506     1,209,506
Balance at Jun. 30, 2025 $ 15,199,394 $ 1   $ (4,360,759)   $ (2,417,178)     $ 8,421,458
Balance (in Shares) at Jun. 30, 2025 26,237,500 11,250,000         26,237,500 11,250,000  
[1] Shares and per share data are presented on a retroactive basis to reflect the nominal share issuance, share split and share redesignation.